| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 813.00 | 813.00 | | 813.00 |
AF Concessions, Patents and Similar Rights | 915.00 | 915.00 | | 915.00 |
AH Goodwill | 9 147.00 | | 9 147.00 | 9 147.00 |
AR Technical installations, industrial equipment and tools | 5 144.00 | 5 144.00 | | 5 144.00 |
AT Other tangible assets | 6 311.00 | 6 311.00 | | 6 311.00 |
BH Other financial assets | 1 638.00 | | 1 638.00 | 1 638.00 |
BJ TOTAL (I) | 23 968.00 | 13 183.00 | 10 785.00 | 23 968.00 |
BX Customers and related accounts | 65 134.00 | | 65 134.00 | 65 134.00 |
BZ Other receivables | 5 917.00 | | 5 917.00 | 5 917.00 |
CF Cash and cash equivalents | 767.00 | | 767.00 | 767.00 |
CJ TOTAL (II) | 71 817.00 | | 71 817.00 | 71 817.00 |
CO Grand total (0 to V) | 95 785.00 | 13 183.00 | 82 602.00 | 95 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 893.00 | 893.00 | | 893.00 |
DH Retained earnings | 22 858.00 | 26 709.00 | | 22 858.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 127.00 | -3 851.00 | | 2 127.00 |
DL TOTAL (I) | 33 500.00 | 31 373.00 | | 33 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 723.00 | 22 972.00 | | 29 723.00 |
DX Trade payables and related accounts | 2 174.00 | 608.00 | | 2 174.00 |
DY Tax and social security liabilities | 17 204.00 | 13 666.00 | | 17 204.00 |
EC TOTAL (IV) | 49 102.00 | 37 245.00 | | 49 102.00 |
EE Grand total (I to V) | 82 602.00 | 68 619.00 | | 82 602.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 217.00 | | 69 217.00 | 69 217.00 |
FJ Net sales | 69 217.00 | | 69 217.00 | 69 217.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 510.00 | |
FQ Other income | | | 252.00 | |
FR Total operating income (I) | | | 74 979.00 | |
FW Other purchases and external expenses | | | 37 367.00 | |
FX Taxes, duties, and similar payments | | | 2 391.00 | |
FY Salaries and Wages | | | 23 780.00 | |
FZ Social Security Contributions | | | 8 666.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 132.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 72 340.00 | |
GG - OPERATING RESULT (I - II) | | | 2 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 668.00 | | |
HD Total exceptional income (VII) | | 4 668.00 | | |
HE Exceptional expenses on management operations | 260.00 | 2 312.00 | | 260.00 |
HH Total exceptional expenses (VIII) | 260.00 | 2 312.00 | | 260.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -260.00 | 2 356.00 | | -260.00 |
HK Income tax | 252.00 | | | 252.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 979.00 | 67 565.00 | | 74 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 852.00 | 71 416.00 | | 72 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 127.00 | -3 851.00 | | 2 127.00 |
