| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | | |
AT Other tangible assets | | | 155 063.00 | |
BH Other financial assets | | | 42 153.00 | |
BX Customers and related accounts | | | 129 812.00 | |
BZ Other receivables | | | 87 650.00 | |
CF Cash and cash equivalents | | | 116 438.00 | |
CH Prepaid expenses | | | 37 468.00 | |
CO Grand total (0 to V) | | | 568 587.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 500.00 | 81 500.00 | | 81 500.00 |
DH Retained earnings | -97 595.00 | -249 367.00 | | -97 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 507.00 | 151 772.00 | | 86 507.00 |
DL TOTAL (I) | 70 413.00 | -16 094.00 | | 70 413.00 |
DU Loans and Debts from Credit Institutions (3) | 71 147.00 | 81 638.00 | | 71 147.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 220.00 | 42 220.00 | | 49 220.00 |
DX Trade payables and related accounts | 190 650.00 | 132 099.00 | | 190 650.00 |
DY Tax and social security liabilities | 186 776.00 | 212 511.00 | | 186 776.00 |
EA Other liabilities | 380.00 | 380.00 | | 380.00 |
EC TOTAL (IV) | 498 174.00 | 468 849.00 | | 498 174.00 |
EE Grand total (I to V) | 568 587.00 | 452 755.00 | | 568 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 300 174.00 | |
FG Production sold - services | | | 37 463.00 | |
FN Capitalized production | | | 1 255 809.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 680.00 | |
FQ Other income | | | 65 833.00 | |
FU Purchases of raw materials and other supplies | | | -36 450.00 | |
FW Other purchases and external expenses | | | -1 063 319.00 | |
FX Taxes, duties, and similar payments | | | -92 390.00 | |
FY Salaries and Wages | | | -1 017 485.00 | |
FZ Social Security Contributions | | | -333 162.00 | |
GA Operating Expenses - Depreciation and Amortization | | | -35 438.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | -105.00 | |
GR Interest and similar expenses | | | -6 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 071.00 | 10 224.00 | | 3 071.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 071.00 | 10 224.00 | | 3 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 507.00 | 151 772.00 | | 86 507.00 |