| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 594.00 | 1 594.00 | | 1 594.00 |
AT Other tangible assets | 29 868.00 | 22 854.00 | 7 014.00 | 29 868.00 |
BJ TOTAL (I) | 31 463.00 | 24 449.00 | 7 014.00 | 31 463.00 |
BX Customers and related accounts | 18 586.00 | | 18 586.00 | 18 586.00 |
BZ Other receivables | 2 753.00 | | 2 753.00 | 2 753.00 |
CD Marketable securities | 11 535.00 | | 11 535.00 | 11 535.00 |
CF Cash and cash equivalents | 8 353.00 | | 8 353.00 | 8 353.00 |
CJ TOTAL (II) | 41 227.00 | | 41 227.00 | 41 227.00 |
CO Grand total (0 to V) | 72 691.00 | 24 449.00 | 48 241.00 | 72 691.00 |
| |
| 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) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 14 192.00 | 14 192.00 | | 14 192.00 |
DH Retained earnings | -16 982.00 | -9 614.00 | | -16 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 322.00 | -7 367.00 | | 6 322.00 |
DL TOTAL (I) | 11 917.00 | 5 595.00 | | 11 917.00 |
DU Loans and Debts from Credit Institutions (3) | 1 029.00 | 3 368.00 | | 1 029.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 876.00 | 13 376.00 | | 10 876.00 |
DX Trade payables and related accounts | 10 118.00 | 10 010.00 | | 10 118.00 |
DY Tax and social security liabilities | 14 299.00 | 14 657.00 | | 14 299.00 |
EC TOTAL (IV) | 36 324.00 | 41 413.00 | | 36 324.00 |
EE Grand total (I to V) | 48 241.00 | 47 008.00 | | 48 241.00 |
EG Accrued income and payables due within one year | 36 324.00 | 41 413.00 | | 36 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 82 637.00 | | 82 637.00 | 82 637.00 |
FJ Net sales | 82 637.00 | | 82 637.00 | 82 637.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 810.00 | |
FR Total operating income (I) | | | 83 447.00 | |
FW Other purchases and external expenses | | | 19 452.00 | |
FX Taxes, duties, and similar payments | | | 1 265.00 | |
FY Salaries and Wages | | | 38 182.00 | |
FZ Social Security Contributions | | | 13 641.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 538.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 76 081.00 | |
GG - OPERATING RESULT (I - II) | | | 7 366.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 50.00 | |
GR Interest and similar expenses | | | 1 098.00 | |
GU Total financial expenses (VI) | | | 1 098.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | 209.00 | | 4.00 |
HD Total exceptional income (VII) | 4.00 | 209.00 | | 4.00 |
HE Exceptional expenses on management operations | | 190.00 | | |
HH Total exceptional expenses (VIII) | | 190.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4.00 | 18.00 | | 4.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 322.00 | 7 367.00 | | 6 322.00 |
