| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 27 125.00 | 9 889.00 | 17 236.00 | 27 125.00 |
BH Other financial assets | 2 050.00 | | 2 050.00 | 2 050.00 |
BJ TOTAL (I) | 29 554.00 | 10 268.00 | 19 286.00 | 29 554.00 |
BT Goods | 5 481.00 | | 5 481.00 | 5 481.00 |
BX Customers and related accounts | 7 591.00 | | 7 591.00 | 7 591.00 |
BZ Other receivables | 6 637.00 | | 6 637.00 | 6 637.00 |
CF Cash and cash equivalents | 16 431.00 | | 16 431.00 | 16 431.00 |
CJ TOTAL (II) | 36 140.00 | | 36 140.00 | 36 140.00 |
CO Grand total (0 to V) | 65 694.00 | 10 268.00 | 55 426.00 | 65 694.00 |
CX Development or Research and Development Expenses | 379.00 | 379.00 | | 379.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 12 974.00 | 4 960.00 | | 12 974.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 904.00 | 8 014.00 | | 11 904.00 |
DL TOTAL (I) | 27 078.00 | 15 174.00 | | 27 078.00 |
DU Loans and Debts from Credit Institutions (3) | 9 895.00 | 2 441.00 | | 9 895.00 |
DY Tax and social security liabilities | 18 453.00 | 14 677.00 | | 18 453.00 |
EC TOTAL (IV) | 28 348.00 | 17 118.00 | | 28 348.00 |
EE Grand total (I to V) | 55 426.00 | 32 292.00 | | 55 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 488.00 | |
FG Production sold - services | | | 238 907.00 | |
FJ Net sales | | | 244 395.00 | |
FR Total operating income (I) | | | 244 395.00 | |
FS Purchases of goods (including customs duties) | | | 1 696.00 | |
FT Inventory change (goods) | | | 27.00 | |
FW Other purchases and external expenses | | | 106 223.00 | |
FX Taxes, duties, and similar payments | | | 1 928.00 | |
FY Salaries and Wages | | | 93 386.00 | |
FZ Social Security Contributions | | | 29 448.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 661.00 | |
GE Other Expenses | | | 967.00 | |
GF Total Operating Expenses (II) | | | 236 336.00 | |
GG - OPERATING RESULT (I - II) | | | 8 059.00 | |
GR Interest and similar expenses | | | 98.00 | |
GU Total financial expenses (VI) | | | 98.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -98.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 585.00 | 2 589.00 | | 6 585.00 |
HD Total exceptional income (VII) | 6 585.00 | 2 589.00 | | 6 585.00 |
HE Exceptional expenses on management operations | 1 122.00 | 644.00 | | 1 122.00 |
HH Total exceptional expenses (VIII) | 1 122.00 | 644.00 | | 1 122.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 463.00 | 1 945.00 | | 5 463.00 |
HK Income tax | 1 520.00 | 474.00 | | 1 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 980.00 | 198 108.00 | | 250 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 076.00 | 190 094.00 | | 239 076.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 904.00 | 8 014.00 | | 11 904.00 |
| |
| 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 | 9 895.00 | | | 9 895.00 |
8D Social Security and Other Social Organizations | 12 100.00 | | | 12 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 228.00 | 3 750.00 | | 14 228.00 |
VW VAT | 2 308.00 | | | 2 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 348.00 | | | 28 348.00 |
