| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 166 172.00 | | 166 172.00 | 166 172.00 |
CF Cash and cash equivalents | 46 595.00 | | 46 595.00 | 46 595.00 |
CJ TOTAL (II) | 212 766.00 | | 212 766.00 | 212 766.00 |
CO Grand total (0 to V) | 212 766.00 | | 212 766.00 | 212 766.00 |
CR Shares due in more than one year | 12 607.00 | | | 12 607.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | | | 7 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 036.00 | | | 11 036.00 |
DL TOTAL (I) | 18 036.00 | | | 18 036.00 |
DP Provisions for Risks | 10 088.00 | | | 10 088.00 |
DQ Provisions for Expenses | 26.00 | | | 26.00 |
DR TOTAL (IV) | 10 114.00 | | | 10 114.00 |
DX Trade payables and related accounts | 3 182.00 | | | 3 182.00 |
DY Tax and social security liabilities | 181 434.00 | | | 181 434.00 |
EC TOTAL (IV) | 184 616.00 | | | 184 616.00 |
EE Grand total (I to V) | 212 766.00 | | | 212 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 540 042.00 | | 540 042.00 | 540 042.00 |
FJ Net sales | 540 042.00 | | 540 042.00 | 540 042.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 540 047.00 | |
FW Other purchases and external expenses | | | 37 071.00 | |
FX Taxes, duties, and similar payments | | | 7 581.00 | |
FY Salaries and Wages | | | 339 861.00 | |
FZ Social Security Contributions | | | 134 863.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 114.00 | |
GF Total Operating Expenses (II) | | | 529 489.00 | |
GG - OPERATING RESULT (I - II) | | | 10 558.00 | |
GK Income from other securities and fixed asset receivables | | | 988.00 | |
GP Total financial income (V) | | | 988.00 | |
GR Interest and similar expenses | | | 511.00 | |
GU Total financial expenses (VI) | | | 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 036.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 541 035.00 | | | 541 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 529 999.00 | | | 529 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 036.00 | | | 11 036.00 |