| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 541.00 | 5 742.00 | 3 799.00 | 9 541.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 35 440.00 | 5 742.00 | 29 698.00 | 35 440.00 |
BL Raw materials, supplies | 1 273.00 | | 1 273.00 | 1 273.00 |
BX Customers and related accounts | 7 795.00 | | 7 795.00 | 7 795.00 |
BZ Other receivables | 3 741.00 | | 3 741.00 | 3 741.00 |
CF Cash and cash equivalents | 99 932.00 | | 99 932.00 | 99 932.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 112 741.00 | | 112 741.00 | 112 741.00 |
CO Grand total (0 to V) | 148 181.00 | 5 742.00 | 142 439.00 | 148 181.00 |
CU Other investments | 25 850.00 | | 25 850.00 | 25 850.00 |
| |
| 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 |
DH Retained earnings | 92 612.00 | 102 244.00 | | 92 612.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 211.00 | -9 632.00 | | 4 211.00 |
DL TOTAL (I) | 105 623.00 | 101 412.00 | | 105 623.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 48.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 580.00 | 680.00 | | 580.00 |
DW Advances and down payments received on current orders | 1 180.00 | | | 1 180.00 |
DX Trade payables and related accounts | 12 995.00 | 5 531.00 | | 12 995.00 |
DY Tax and social security liabilities | 1 765.00 | 6 406.00 | | 1 765.00 |
EA Other liabilities | | 225.00 | | |
EB Prepaid income (2) | 20 245.00 | 19 730.00 | | 20 245.00 |
EC TOTAL (IV) | 36 815.00 | 32 620.00 | | 36 815.00 |
EE Grand total (I to V) | 142 439.00 | 134 032.00 | | 142 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 149 247.00 | | 149 247.00 | 149 247.00 |
FJ Net sales | 149 247.00 | | 149 247.00 | 149 247.00 |
FQ Other income | | | 151.00 | |
FR Total operating income (I) | | | 149 398.00 | |
FU Purchases of raw materials and other supplies | | | 34 207.00 | |
FV Inventory change (raw materials and supplies) | | | 69.00 | |
FW Other purchases and external expenses | | | 29 058.00 | |
FX Taxes, duties, and similar payments | | | 6 628.00 | |
FY Salaries and Wages | | | 43 631.00 | |
FZ Social Security Contributions | | | 28 995.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 728.00 | |
GE Other Expenses | | | 2 646.00 | |
GF Total Operating Expenses (II) | | | 145 961.00 | |
GG - OPERATING RESULT (I - II) | | | 3 437.00 | |
GL Other interest and similar income | | | 1 095.00 | |
GP Total financial income (V) | | | 1 095.00 | |
GR Interest and similar expenses | | | 251.00 | |
GU Total financial expenses (VI) | | | 251.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 463.00 | | | 463.00 |
HD Total exceptional income (VII) | 463.00 | | | 463.00 |
HE Exceptional expenses on management operations | 532.00 | 45.00 | | 532.00 |
HH Total exceptional expenses (VIII) | 532.00 | 45.00 | | 532.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -69.00 | -45.00 | | -69.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 956.00 | 142 298.00 | | 150 956.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 745.00 | 151 930.00 | | 146 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 211.00 | -9 632.00 | | 4 211.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 014.00 | 728.00 | | 5 014.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 014.00 | 728.00 | | 5 014.00 |
