| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 44 000.00 | | 44 000.00 | 44 000.00 |
AT Other tangible assets | 25 709.00 | 13 532.00 | 12 177.00 | 25 709.00 |
BJ TOTAL (I) | 69 709.00 | 13 532.00 | 56 177.00 | 69 709.00 |
BX Customers and related accounts | 6 114.00 | | 6 114.00 | 6 114.00 |
BZ Other receivables | 575.00 | | 575.00 | 575.00 |
CF Cash and cash equivalents | 21 666.00 | | 21 666.00 | 21 666.00 |
CH Prepaid expenses | 1 952.00 | | 1 952.00 | 1 952.00 |
CJ TOTAL (II) | 30 306.00 | | 30 306.00 | 30 306.00 |
CO Grand total (0 to V) | 100 015.00 | 13 532.00 | 86 484.00 | 100 015.00 |
| |
| 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 |
DG Other reserves | 59 064.00 | 53 869.00 | | 59 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 120.00 | 5 195.00 | | 5 120.00 |
DL TOTAL (I) | 65 284.00 | 60 164.00 | | 65 284.00 |
DU Loans and Debts from Credit Institutions (3) | 13 281.00 | 19 426.00 | | 13 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 663.00 | 4 845.00 | | 1 663.00 |
DX Trade payables and related accounts | 3 278.00 | 809.00 | | 3 278.00 |
DY Tax and social security liabilities | 2 977.00 | 2 257.00 | | 2 977.00 |
EC TOTAL (IV) | 21 200.00 | 27 337.00 | | 21 200.00 |
EE Grand total (I to V) | 86 484.00 | 87 500.00 | | 86 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 464.00 | | 81 464.00 | 81 464.00 |
FJ Net sales | 81 464.00 | | 81 464.00 | 81 464.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 668.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 83 145.00 | |
FW Other purchases and external expenses | | | 25 717.00 | |
FX Taxes, duties, and similar payments | | | 2 762.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 14 887.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 916.00 | |
GE Other Expenses | | | 132.00 | |
GF Total Operating Expenses (II) | | | 73 414.00 | |
GG - OPERATING RESULT (I - II) | | | 9 731.00 | |
GR Interest and similar expenses | | | 509.00 | |
GU Total financial expenses (VI) | | | 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4 167.00 | | |
HD Total exceptional income (VII) | | 4 167.00 | | |
HE Exceptional expenses on management operations | 3 198.00 | 90.00 | | 3 198.00 |
HF Exceptional expenses on capital transactions | | 3 158.00 | | |
HH Total exceptional expenses (VIII) | 3 198.00 | 3 248.00 | | 3 198.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 198.00 | 919.00 | | -3 198.00 |
HK Income tax | 904.00 | 933.00 | | 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 146.00 | 77 501.00 | | 83 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 025.00 | 72 306.00 | | 78 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 120.00 | 5 195.00 | | 5 120.00 |
HP References: Equipment leasing | 348.00 | 166.00 | | 348.00 |
