| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 394.00 | 2 394.00 | | 2 394.00 |
AT Other tangible assets | 22 528.00 | 13 731.00 | 8 797.00 | 22 528.00 |
BH Other financial assets | 2 588.00 | | 2 588.00 | 2 588.00 |
BJ TOTAL (I) | 27 510.00 | 16 125.00 | 11 385.00 | 27 510.00 |
BX Customers and related accounts | 63 869.00 | | 63 869.00 | 63 869.00 |
BZ Other receivables | 3 244.00 | | 3 244.00 | 3 244.00 |
CD Marketable securities | 10 875.00 | | 10 875.00 | 10 875.00 |
CH Prepaid expenses | 5 206.00 | | 5 206.00 | 5 206.00 |
CJ TOTAL (II) | 83 194.00 | | 83 194.00 | 83 194.00 |
CO Grand total (0 to V) | 110 704.00 | 16 125.00 | 94 579.00 | 110 704.00 |
CP Shares due in less than one year | 2 588.00 | | | 2 588.00 |
| |
| 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 | 25 482.00 | 23 870.00 | | 25 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 514.00 | 1 612.00 | | 2 514.00 |
DL TOTAL (I) | 36 380.00 | 33 867.00 | | 36 380.00 |
DU Loans and Debts from Credit Institutions (3) | 20 858.00 | 25 858.00 | | 20 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 522.00 | 31 023.00 | | 17 522.00 |
DX Trade payables and related accounts | 1 708.00 | 1 861.00 | | 1 708.00 |
DY Tax and social security liabilities | 17 464.00 | 24 441.00 | | 17 464.00 |
EA Other liabilities | 647.00 | 163.00 | | 647.00 |
EC TOTAL (IV) | 58 199.00 | 83 346.00 | | 58 199.00 |
EE Grand total (I to V) | 94 579.00 | 117 213.00 | | 94 579.00 |
EG Accrued income and payables due within one year | 58 199.00 | 83 346.00 | | 58 199.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20 858.00 | 25 858.00 | | 20 858.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 172 096.00 | | 172 096.00 | 172 096.00 |
FJ Net sales | 172 096.00 | | 172 096.00 | 172 096.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 462.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 180 568.00 | |
FW Other purchases and external expenses | | | 65 536.00 | |
FX Taxes, duties, and similar payments | | | 4 888.00 | |
FY Salaries and Wages | | | 64 504.00 | |
FZ Social Security Contributions | | | 36 198.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 352.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 174 482.00 | |
GG - OPERATING RESULT (I - II) | | | 6 086.00 | |
GL Other interest and similar income | | | 70.00 | |
GP Total financial income (V) | | | 70.00 | |
GR Interest and similar expenses | | | 716.00 | |
GU Total financial expenses (VI) | | | 716.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 462.00 | | | 8 462.00 |
A2 TOTAL ASSETS | 9 531.00 | 15 022.00 | | 9 531.00 |
HE Exceptional expenses on management operations | 2 702.00 | 22.00 | | 2 702.00 |
HH Total exceptional expenses (VIII) | 2 702.00 | 22.00 | | 2 702.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 702.00 | -22.00 | | -2 702.00 |
HK Income tax | 225.00 | | | 225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 638.00 | 181 528.00 | | 180 638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 125.00 | 179 916.00 | | 178 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 514.00 | 1 612.00 | | 2 514.00 |
HP References: Equipment leasing | 3 562.00 | | | 3 562.00 |
