| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 20 000.00 | | 20 000.00 | 20 000.00 |
AR Technical installations, industrial equipment and tools | 2 390.00 | 1 396.00 | 994.00 | 2 390.00 |
AT Other tangible assets | 21 607.00 | 13 375.00 | 8 232.00 | 21 607.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 44 027.00 | 14 771.00 | 29 256.00 | 44 027.00 |
BX Customers and related accounts | 14 468.00 | 1 186.00 | 13 283.00 | 14 468.00 |
BZ Other receivables | 4 836.00 | | 4 836.00 | 4 836.00 |
CF Cash and cash equivalents | 31 505.00 | | 31 505.00 | 31 505.00 |
CJ TOTAL (II) | 50 809.00 | 1 186.00 | 49 623.00 | 50 809.00 |
CO Grand total (0 to V) | 94 836.00 | 15 957.00 | 78 879.00 | 94 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 29 053.00 | 13 965.00 | | 29 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 029.00 | 15 089.00 | | 9 029.00 |
DL TOTAL (I) | 46 883.00 | 37 853.00 | | 46 883.00 |
DU Loans and Debts from Credit Institutions (3) | 5 470.00 | 11 929.00 | | 5 470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 510.00 | 995.00 | | 1 510.00 |
DX Trade payables and related accounts | 1 455.00 | 11 873.00 | | 1 455.00 |
DY Tax and social security liabilities | 22 812.00 | 38 932.00 | | 22 812.00 |
EA Other liabilities | 750.00 | 750.00 | | 750.00 |
EC TOTAL (IV) | 31 997.00 | 64 478.00 | | 31 997.00 |
EE Grand total (I to V) | 78 879.00 | 102 332.00 | | 78 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 654.00 | | 156 654.00 | 156 654.00 |
FJ Net sales | 156 654.00 | | 156 654.00 | 156 654.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 524.00 | |
FQ Other income | | | 627.00 | |
FR Total operating income (I) | | | 158 806.00 | |
FW Other purchases and external expenses | | | 52 437.00 | |
FX Taxes, duties, and similar payments | | | 1 631.00 | |
FY Salaries and Wages | | | 62 122.00 | |
FZ Social Security Contributions | | | 25 591.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 498.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 819.00 | |
GE Other Expenses | | | 281.00 | |
GF Total Operating Expenses (II) | | | 148 379.00 | |
GG - OPERATING RESULT (I - II) | | | 10 427.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 50.00 | |
GR Interest and similar expenses | | | 169.00 | |
GU Total financial expenses (VI) | | | 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 279.00 | 1 620.00 | | 1 279.00 |
HL TOTAL REVENUE (I + III + V + VII) | 158 856.00 | 181 602.00 | | 158 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 826.00 | 166 514.00 | | 149 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 029.00 | 15 089.00 | | 9 029.00 |
