| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 872.00 | 8 537.00 | 4 334.00 | 12 872.00 |
BH Other financial assets | 2 518.00 | | 2 518.00 | 2 518.00 |
BJ TOTAL (I) | 15 390.00 | 8 537.00 | 6 852.00 | 15 390.00 |
BX Customers and related accounts | 22 024.00 | | 22 024.00 | 22 024.00 |
BZ Other receivables | 1 806.00 | | 1 806.00 | 1 806.00 |
CD Marketable securities | 153.00 | | 153.00 | 153.00 |
CF Cash and cash equivalents | 65 584.00 | | 65 584.00 | 65 584.00 |
CH Prepaid expenses | 112.00 | | 112.00 | 112.00 |
CJ TOTAL (II) | 89 678.00 | | 89 678.00 | 89 678.00 |
CO Grand total (0 to V) | 105 067.00 | 8 537.00 | 96 530.00 | 105 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 8 959.00 | 10 615.00 | | 8 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 392.00 | -1 656.00 | | 5 392.00 |
DL TOTAL (I) | 25 351.00 | 19 959.00 | | 25 351.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 662.00 | 17 003.00 | | 31 662.00 |
DX Trade payables and related accounts | 26 013.00 | 5 504.00 | | 26 013.00 |
DY Tax and social security liabilities | 13 505.00 | 1 087.00 | | 13 505.00 |
EC TOTAL (IV) | 71 179.00 | 23 595.00 | | 71 179.00 |
EE Grand total (I to V) | 96 530.00 | 43 554.00 | | 96 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 167 300.00 | |
FJ Net sales | | | 167 300.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 167 307.00 | |
FW Other purchases and external expenses | | | 76 940.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 75 128.00 | |
FZ Social Security Contributions | | | 6 975.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 156.00 | |
GE Other Expenses | | | 122.00 | |
GF Total Operating Expenses (II) | | | 161 770.00 | |
GG - OPERATING RESULT (I - II) | | | 5 537.00 | |
GP Total financial income (V) | | | 645.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 71.00 | 270.00 | | 71.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -71.00 | -270.00 | | -71.00 |
HK Income tax | 720.00 | | | 720.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 952.00 | 139 739.00 | | 167 952.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 561.00 | 141 395.00 | | 162 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 392.00 | -1 656.00 | | 5 392.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 26 013.00 | 26 013.00 | | 26 013.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 662.00 | 31 662.00 | | 31 662.00 |
UT Other financial assets | 2 518.00 | 2 518.00 | | 2 518.00 |
UX Other trade receivables | 22 024.00 | | | 22 024.00 |
VP Miscellaneous | 1 806.00 | | | 1 806.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 505.00 | 13 505.00 | | 13 505.00 |
VS Prepaid expenses | 112.00 | | | 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 460.00 | 23 942.00 | 2 518.00 | 26 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 179.00 | 71 179.00 | | 71 179.00 |
