| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 255.00 | 255.00 | | 255.00 |
AR Technical installations, industrial equipment and tools | 1 901.00 | 1 900.00 | 1.00 | 1 901.00 |
AT Other tangible assets | 46 930.00 | 46 849.00 | 81.00 | 46 930.00 |
BH Other financial assets | 474.00 | | 474.00 | 474.00 |
BJ TOTAL (I) | 49 560.00 | 49 004.00 | 556.00 | 49 560.00 |
BL Raw materials, supplies | 84.00 | | 84.00 | 84.00 |
BV Advances and down payments on orders | 196.00 | | 196.00 | 196.00 |
BX Customers and related accounts | 75 965.00 | 9 104.00 | 66 861.00 | 75 965.00 |
BZ Other receivables | 7 658.00 | | 7 658.00 | 7 658.00 |
CF Cash and cash equivalents | 42 895.00 | | 42 895.00 | 42 895.00 |
CH Prepaid expenses | 771.00 | | 771.00 | 771.00 |
CJ TOTAL (II) | 127 568.00 | 9 104.00 | 118 464.00 | 127 568.00 |
CO Grand total (0 to V) | 177 129.00 | 58 108.00 | 119 020.00 | 177 129.00 |
CR Shares due in more than one year | 10 895.00 | | | 10 895.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 96 167.00 | | | 96 167.00 |
DH Retained earnings | -44 636.00 | | | -44 636.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 988.00 | | | 11 988.00 |
DL TOTAL (I) | 71 903.00 | | | 71 903.00 |
DU Loans and Debts from Credit Institutions (3) | 136.00 | | | 136.00 |
DV Miscellaneous Loans and Financial Debts (4) | 886.00 | | | 886.00 |
DX Trade payables and related accounts | 16 269.00 | | | 16 269.00 |
DY Tax and social security liabilities | 29 502.00 | | | 29 502.00 |
EA Other liabilities | 324.00 | | | 324.00 |
EC TOTAL (IV) | 47 117.00 | | | 47 117.00 |
EE Grand total (I to V) | 119 020.00 | | | 119 020.00 |
EG Accrued income and payables due within one year | 47 117.00 | | | 47 117.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 136.00 | | | 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 254 885.00 | | 254 885.00 | 254 885.00 |
FJ Net sales | 254 885.00 | | 254 885.00 | 254 885.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 254 890.00 | |
FU Purchases of raw materials and other supplies | | | 4 202.00 | |
FV Inventory change (raw materials and supplies) | | | 39.00 | |
FW Other purchases and external expenses | | | 111 045.00 | |
FX Taxes, duties, and similar payments | | | 2 128.00 | |
FY Salaries and Wages | | | 92 760.00 | |
FZ Social Security Contributions | | | 32 418.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 291.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 242 902.00 | |
GG - OPERATING RESULT (I - II) | | | 11 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 254 890.00 | | | 254 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 902.00 | | | 242 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 988.00 | | | 11 988.00 |
