| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 233.00 | 2 233.00 | | 2 233.00 |
BJ TOTAL (I) | 2 233.00 | 2 233.00 | | 2 233.00 |
BX Customers and related accounts | 2 460.00 | 1 167.00 | 1 293.00 | 2 460.00 |
BZ Other receivables | | | | |
CD Marketable securities | 5 004.00 | | 5 004.00 | 5 004.00 |
CF Cash and cash equivalents | 53 382.00 | | 53 382.00 | 53 382.00 |
CH Prepaid expenses | 954.00 | | 954.00 | 954.00 |
CJ TOTAL (II) | 61 800.00 | 1 167.00 | 60 633.00 | 61 800.00 |
CO Grand total (0 to V) | 64 033.00 | 3 400.00 | 60 633.00 | 64 033.00 |
| |
| 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 | 4 571.00 | 4 571.00 | | 4 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 265.00 | 23 622.00 | | 42 265.00 |
DL TOTAL (I) | 55 221.00 | 36 578.00 | | 55 221.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 999.00 | 117.00 | | 3 999.00 |
DX Trade payables and related accounts | 21.00 | | | 21.00 |
DY Tax and social security liabilities | 852.00 | 1 274.00 | | 852.00 |
EA Other liabilities | 540.00 | | | 540.00 |
EC TOTAL (IV) | 5 412.00 | 1 391.00 | | 5 412.00 |
EE Grand total (I to V) | 60 633.00 | 37 969.00 | | 60 633.00 |
EI Including equity loans | 3 999.00 | | | 3 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 859.00 | | 67 859.00 | 67 859.00 |
FJ Net sales | 67 859.00 | | 67 859.00 | 67 859.00 |
FR Total operating income (I) | | | 67 859.00 | |
FW Other purchases and external expenses | | | 24 070.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 167.00 | |
GF Total Operating Expenses (II) | | | 25 682.00 | |
GG - OPERATING RESULT (I - II) | | | 42 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 90.00 | 162.00 | | 90.00 |
HD Total exceptional income (VII) | 90.00 | 162.00 | | 90.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 88.00 | 162.00 | | 88.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 949.00 | 45 706.00 | | 67 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 684.00 | 22 084.00 | | 25 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 265.00 | 23 622.00 | | 42 265.00 |
HP References: Equipment leasing | 1 253.00 | 1 104.00 | | 1 253.00 |
