| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 157.00 | 157.00 | | 157.00 |
AR Technical installations, industrial equipment and tools | 1 165.00 | 1 165.00 | | 1 165.00 |
AT Other tangible assets | 3 144.00 | 3 144.00 | | 3 144.00 |
BJ TOTAL (I) | 4 466.00 | 4 466.00 | | 4 466.00 |
BX Customers and related accounts | 35 631.00 | | 35 631.00 | 35 631.00 |
BZ Other receivables | 2 375.00 | | 2 375.00 | 2 375.00 |
CF Cash and cash equivalents | 9 821.00 | | 9 821.00 | 9 821.00 |
CJ TOTAL (II) | 47 827.00 | | 47 827.00 | 47 827.00 |
CO Grand total (0 to V) | 52 293.00 | 4 466.00 | 47 827.00 | 52 293.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 18 166.00 | 18 166.00 | | 18 166.00 |
DH Retained earnings | -15 942.00 | -18 257.00 | | -15 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 290.00 | 2 315.00 | | 7 290.00 |
DL TOTAL (I) | 18 315.00 | 11 024.00 | | 18 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 151.00 | 1 122.00 | | 151.00 |
DX Trade payables and related accounts | 4 570.00 | 4 966.00 | | 4 570.00 |
DY Tax and social security liabilities | 17 169.00 | 17 066.00 | | 17 169.00 |
EA Other liabilities | 7 623.00 | 7 623.00 | | 7 623.00 |
EC TOTAL (IV) | 29 512.00 | 30 777.00 | | 29 512.00 |
EE Grand total (I to V) | 47 827.00 | 41 801.00 | | 47 827.00 |
EI Including equity loans | 151.00 | | | 151.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 149 175.00 | | 149 175.00 | 149 175.00 |
FJ Net sales | 149 175.00 | | 149 175.00 | 149 175.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 38.00 | |
FR Total operating income (I) | | | 149 213.00 | |
FW Other purchases and external expenses | | | 32 356.00 | |
FX Taxes, duties, and similar payments | | | 7 091.00 | |
FY Salaries and Wages | | | 70 920.00 | |
FZ Social Security Contributions | | | 31 263.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 141 634.00 | |
GG - OPERATING RESULT (I - II) | | | 7 579.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 571.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 281.00 | -1 191.00 | | 281.00 |
HH Total exceptional expenses (VIII) | 281.00 | -1 191.00 | | 281.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -281.00 | 1 191.00 | | -281.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 215.00 | 121 949.00 | | 149 215.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 924.00 | 119 633.00 | | 141 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 290.00 | 2 315.00 | | 7 290.00 |
