| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 500.00 | 5 500.00 | | 5 500.00 |
AR Technical installations, industrial equipment and tools | 1 409.00 | 513.00 | 896.00 | 1 409.00 |
AT Other tangible assets | 10 980.00 | 5 085.00 | 5 895.00 | 10 980.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 18 889.00 | 11 098.00 | 7 791.00 | 18 889.00 |
BX Customers and related accounts | 15 789.00 | | 15 789.00 | 15 789.00 |
BZ Other receivables | 854.00 | | 854.00 | 854.00 |
CF Cash and cash equivalents | 68 177.00 | | 68 177.00 | 68 177.00 |
CH Prepaid expenses | 136.00 | | 136.00 | 136.00 |
CJ TOTAL (II) | 84 956.00 | | 84 956.00 | 84 956.00 |
CO Grand total (0 to V) | 103 845.00 | 11 098.00 | 92 748.00 | 103 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 27 125.00 | | | 27 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 713.00 | 27 625.00 | | 5 713.00 |
DL TOTAL (I) | 38 337.00 | 32 625.00 | | 38 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 734.00 | 15 392.00 | | 15 734.00 |
DX Trade payables and related accounts | 7 248.00 | 2 523.00 | | 7 248.00 |
DY Tax and social security liabilities | 31 429.00 | 24 516.00 | | 31 429.00 |
EC TOTAL (IV) | 54 410.00 | 42 430.00 | | 54 410.00 |
EE Grand total (I to V) | 92 748.00 | 75 055.00 | | 92 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 142 173.00 | | 142 173.00 | 142 173.00 |
FJ Net sales | 142 173.00 | | 142 173.00 | 142 173.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 142 177.00 | |
FW Other purchases and external expenses | | | 43 247.00 | |
FX Taxes, duties, and similar payments | | | 1 396.00 | |
FY Salaries and Wages | | | 63 840.00 | |
FZ Social Security Contributions | | | 24 559.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 132.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 136 186.00 | |
GG - OPERATING RESULT (I - II) | | | 5 991.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 991.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 874.00 | | | 874.00 |
HD Total exceptional income (VII) | 874.00 | | | 874.00 |
HE Exceptional expenses on management operations | 144.00 | | | 144.00 |
HH Total exceptional expenses (VIII) | 144.00 | | | 144.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 730.00 | | | 730.00 |
HK Income tax | 1 008.00 | 4 875.00 | | 1 008.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 051.00 | 133 992.00 | | 143 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 338.00 | 106 367.00 | | 137 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 713.00 | 27 625.00 | | 5 713.00 |
| |
| 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 | 15 734.00 | 15 734.00 | | 15 734.00 |
8B Suppliers and Related Accounts | 7 248.00 | 7 248.00 | | 7 248.00 |
VQ Other Taxes, Duties, and Similar Debts | 31 429.00 | 31 429.00 | | 31 429.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 779.00 | 16 779.00 | 1 000.00 | 17 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 410.00 | 54 410.00 | | 54 410.00 |
