| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 554.00 | 2 554.00 | | 2 554.00 |
AT Other tangible assets | 51 684.00 | 49 424.00 | 2 260.00 | 51 684.00 |
BD Other fixed assets | 375.00 | | 375.00 | 375.00 |
BJ TOTAL (I) | 54 613.00 | 51 978.00 | 2 635.00 | 54 613.00 |
BT Goods | 29 128.00 | | 29 128.00 | 29 128.00 |
BX Customers and related accounts | 53 414.00 | 11 673.00 | 41 741.00 | 53 414.00 |
BZ Other receivables | 4 264.00 | | 4 264.00 | 4 264.00 |
CD Marketable securities | 33 223.00 | | 33 223.00 | 33 223.00 |
CF Cash and cash equivalents | 14 589.00 | | 14 589.00 | 14 589.00 |
CH Prepaid expenses | 292.00 | | 292.00 | 292.00 |
CJ TOTAL (II) | 134 910.00 | 11 673.00 | 123 237.00 | 134 910.00 |
CO Grand total (0 to V) | 189 523.00 | 63 651.00 | 125 872.00 | 189 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | | | 3 049.00 |
DE Statutory or contractual reserves | 64 598.00 | | | 64 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 399.00 | | | 399.00 |
DL TOTAL (I) | 98 536.00 | | | 98 536.00 |
DX Trade payables and related accounts | 6 952.00 | | | 6 952.00 |
DY Tax and social security liabilities | 11 440.00 | | | 11 440.00 |
EA Other liabilities | 8 944.00 | | | 8 944.00 |
EC TOTAL (IV) | 27 336.00 | | | 27 336.00 |
EE Grand total (I to V) | 125 872.00 | | | 125 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 47 082.00 | | 47 082.00 | 47 082.00 |
FG Production sold - services | 27 659.00 | | 27 659.00 | 27 659.00 |
FJ Net sales | 74 741.00 | | 74 741.00 | 74 741.00 |
FO Operating subsidies | | | 750.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 75 493.00 | |
FS Purchases of goods (including customs duties) | | | 15 614.00 | |
FT Inventory change (goods) | | | 971.00 | |
FW Other purchases and external expenses | | | 29 486.00 | |
FX Taxes, duties, and similar payments | | | 882.00 | |
FY Salaries and Wages | | | 23 136.00 | |
FZ Social Security Contributions | | | 5 401.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 352.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 75 843.00 | |
GG - OPERATING RESULT (I - II) | | | -350.00 | |
GL Other interest and similar income | | | 819.00 | |
GP Total financial income (V) | | | 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 70.00 | | | 70.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 312.00 | | | 76 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 913.00 | | | 75 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 399.00 | | | 399.00 |
