| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 8 500.00 | 8 500.00 | | 8 500.00 |
AT Other tangible assets | 11 567.00 | 11 567.00 | | 11 567.00 |
BJ TOTAL (I) | 20 067.00 | 20 067.00 | | 20 067.00 |
BX Customers and related accounts | 59 340.00 | | 59 340.00 | 59 340.00 |
BZ Other receivables | 3 590.00 | | 3 590.00 | 3 590.00 |
CF Cash and cash equivalents | 45 803.00 | | 45 803.00 | 45 803.00 |
CJ TOTAL (II) | 108 732.00 | | 108 732.00 | 108 732.00 |
CO Grand total (0 to V) | 128 799.00 | 20 067.00 | 108 732.00 | 128 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 496.00 | 476.00 | | 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 681.00 | 44 113.00 | | 55 681.00 |
DL TOTAL (I) | 57 277.00 | 45 690.00 | | 57 277.00 |
DX Trade payables and related accounts | 9 938.00 | 4 318.00 | | 9 938.00 |
DY Tax and social security liabilities | 40 178.00 | 48 364.00 | | 40 178.00 |
EA Other liabilities | 1 339.00 | 94.00 | | 1 339.00 |
EC TOTAL (IV) | 51 455.00 | 52 777.00 | | 51 455.00 |
EE Grand total (I to V) | 108 732.00 | 98 466.00 | | 108 732.00 |
EG Accrued income and payables due within one year | 51 455.00 | 52 777.00 | | 51 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 325 129.00 | 38 733.00 | 363 862.00 | 325 129.00 |
FJ Net sales | 325 129.00 | 38 733.00 | 363 862.00 | 325 129.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 363 889.00 | |
FU Purchases of raw materials and other supplies | | | 130 657.00 | |
FW Other purchases and external expenses | | | 60 730.00 | |
FX Taxes, duties, and similar payments | | | 3 188.00 | |
FY Salaries and Wages | | | 58 864.00 | |
FZ Social Security Contributions | | | 39 664.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 328.00 | |
GE Other Expenses | | | 59.00 | |
GF Total Operating Expenses (II) | | | 293 490.00 | |
GG - OPERATING RESULT (I - II) | | | 70 400.00 | |
GR Interest and similar expenses | | | 19.00 | |
GU Total financial expenses (VI) | | | 19.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 756.00 | 362.00 | | 756.00 |
HH Total exceptional expenses (VIII) | 756.00 | 362.00 | | 756.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -756.00 | -362.00 | | -756.00 |
HK Income tax | 13 944.00 | 9 972.00 | | 13 944.00 |
HL TOTAL REVENUE (I + III + V + VII) | 363 889.00 | 342 903.00 | | 363 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 308 208.00 | 298 789.00 | | 308 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 681.00 | 44 113.00 | | 55 681.00 |
