| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 902.00 | 2 902.00 | | 2 902.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 2 951.00 | 2 902.00 | 49.00 | 2 951.00 |
BZ Other receivables | 116.00 | | 116.00 | 116.00 |
CF Cash and cash equivalents | 248 335.00 | | 248 335.00 | 248 335.00 |
CH Prepaid expenses | 118.00 | | 118.00 | 118.00 |
CJ TOTAL (II) | 248 570.00 | | 248 570.00 | 248 570.00 |
CO Grand total (0 to V) | 251 521.00 | 2 902.00 | 248 619.00 | 251 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 139 717.00 | 139 717.00 | | 139 717.00 |
DH Retained earnings | 28 280.00 | | | 28 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 848.00 | 32 280.00 | | 50 848.00 |
DL TOTAL (I) | 227 095.00 | 180 247.00 | | 227 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 868.00 | 9 821.00 | | 3 868.00 |
DX Trade payables and related accounts | 736.00 | 4 656.00 | | 736.00 |
DY Tax and social security liabilities | 16 921.00 | 5 582.00 | | 16 921.00 |
EC TOTAL (IV) | 21 525.00 | 20 059.00 | | 21 525.00 |
EE Grand total (I to V) | 248 619.00 | 200 306.00 | | 248 619.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 125 595.00 | | 125 595.00 | 125 595.00 |
FJ Net sales | 125 595.00 | | 125 595.00 | 125 595.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 125 597.00 | |
FW Other purchases and external expenses | | | 12 632.00 | |
FX Taxes, duties, and similar payments | | | 574.00 | |
FY Salaries and Wages | | | 30 218.00 | |
FZ Social Security Contributions | | | 16 866.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 60 291.00 | |
GG - OPERATING RESULT (I - II) | | | 65 305.00 | |
GL Other interest and similar income | | | 481.00 | |
GP Total financial income (V) | | | 481.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 939.00 | 5 696.00 | | 14 939.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 078.00 | 117 772.00 | | 126 078.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 230.00 | 85 492.00 | | 75 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 848.00 | 32 280.00 | | 50 848.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 868.00 | 3 868.00 | | 3 868.00 |
8B Suppliers and Related Accounts | 736.00 | 736.00 | | 736.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284.00 | 235.00 | 49.00 | 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 525.00 | 21 525.00 | | 21 525.00 |
