| |
| 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 | 5 327.00 | 5 327.00 | | 5 327.00 |
AT Other tangible assets | 96 361.00 | 81 057.00 | 15 304.00 | 96 361.00 |
BJ TOTAL (I) | 101 689.00 | 86 385.00 | 15 304.00 | 101 689.00 |
BX Customers and related accounts | 40 398.00 | | 40 398.00 | 40 398.00 |
BZ Other receivables | 5 505.00 | | 5 505.00 | 5 505.00 |
CF Cash and cash equivalents | 151 220.00 | | 151 220.00 | 151 220.00 |
CJ TOTAL (II) | 197 124.00 | | 197 124.00 | 197 124.00 |
CO Grand total (0 to V) | 298 812.00 | 86 385.00 | 212 428.00 | 298 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 119 076.00 | 110 613.00 | | 119 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 863.00 | 8 463.00 | | 14 863.00 |
DL TOTAL (I) | 155 939.00 | 141 076.00 | | 155 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 277.00 | 27 247.00 | | 27 277.00 |
DX Trade payables and related accounts | 25 055.00 | 4 330.00 | | 25 055.00 |
DY Tax and social security liabilities | 4 157.00 | 4 003.00 | | 4 157.00 |
EC TOTAL (IV) | 56 489.00 | 35 579.00 | | 56 489.00 |
EE Grand total (I to V) | 212 428.00 | 176 655.00 | | 212 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 306 597.00 | |
FD Production sold - goods | | | 14 390.00 | |
FJ Net sales | | | 320 987.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 811.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 321 801.00 | |
FS Purchases of goods (including customs duties) | | | 276 279.00 | |
FU Purchases of raw materials and other supplies | | | 91.00 | |
FW Other purchases and external expenses | | | 20 217.00 | |
FX Taxes, duties, and similar payments | | | -28.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 780.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 304 342.00 | |
GG - OPERATING RESULT (I - II) | | | 17 459.00 | |
GL Other interest and similar income | | | 69.00 | |
GP Total financial income (V) | | | 69.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 69.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 36.00 | | | 36.00 |
HH Total exceptional expenses (VIII) | 36.00 | | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36.00 | | | -36.00 |
HK Income tax | 2 629.00 | 1 493.00 | | 2 629.00 |
HL TOTAL REVENUE (I + III + V + VII) | 321 870.00 | 235 948.00 | | 321 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 307 007.00 | 227 486.00 | | 307 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 863.00 | 8 463.00 | | 14 863.00 |
