| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 114.00 | 2 001.00 | 24 113.00 | 26 114.00 |
BB Receivables related to investments | 17 300.00 | | 17 300.00 | 17 300.00 |
BH Other financial assets | 560.00 | | 560.00 | 560.00 |
BJ TOTAL (I) | 44 174.00 | 2 001.00 | 42 173.00 | 44 174.00 |
BX Customers and related accounts | 52 154.00 | | 52 154.00 | 52 154.00 |
BZ Other receivables | 4 307.00 | | 4 307.00 | 4 307.00 |
CF Cash and cash equivalents | 3 608.00 | | 3 608.00 | 3 608.00 |
CJ TOTAL (II) | 60 069.00 | | 60 069.00 | 60 069.00 |
CO Grand total (0 to V) | 104 243.00 | 2 001.00 | 102 242.00 | 104 243.00 |
CU Other investments | 200.00 | | 200.00 | 200.00 |
| |
| 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 |
DH Retained earnings | 50 514.00 | 28 281.00 | | 50 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 748.00 | 22 233.00 | | 4 748.00 |
DL TOTAL (I) | 56 362.00 | 51 614.00 | | 56 362.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 418.00 | 1 250.00 | | 14 418.00 |
DW Advances and down payments received on current orders | 255.00 | 1 284.00 | | 255.00 |
DX Trade payables and related accounts | 5 998.00 | 3 943.00 | | 5 998.00 |
DY Tax and social security liabilities | 14 817.00 | 11 609.00 | | 14 817.00 |
EA Other liabilities | 721.00 | 128.00 | | 721.00 |
EB Prepaid income (2) | 9 671.00 | 5 193.00 | | 9 671.00 |
EC TOTAL (IV) | 45 880.00 | 23 406.00 | | 45 880.00 |
EE Grand total (I to V) | 102 242.00 | 75 020.00 | | 102 242.00 |
EG Accrued income and payables due within one year | 45 880.00 | 23 406.00 | | 45 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 870.00 | | 108 870.00 | 108 870.00 |
FJ Net sales | 108 870.00 | | 108 870.00 | 108 870.00 |
FO Operating subsidies | | | 1 622.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 145.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 110 645.00 | |
FW Other purchases and external expenses | | | 60 978.00 | |
FX Taxes, duties, and similar payments | | | 3 705.00 | |
FY Salaries and Wages | | | 23 880.00 | |
FZ Social Security Contributions | | | 5 587.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 023.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 98 179.00 | |
GG - OPERATING RESULT (I - II) | | | 12 466.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 160.00 | 58.00 | | 160.00 |
HB Exceptional income from capital transactions | 1 317.00 | | | 1 317.00 |
HD Total exceptional income (VII) | 1 477.00 | 58.00 | | 1 477.00 |
HF Exceptional expenses on capital transactions | 9 050.00 | | | 9 050.00 |
HH Total exceptional expenses (VIII) | 9 050.00 | | | 9 050.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 573.00 | 58.00 | | -7 573.00 |
HK Income tax | 145.00 | 3 643.00 | | 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 121.00 | 102 254.00 | | 112 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 373.00 | 80 021.00 | | 107 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 748.00 | 22 233.00 | | 4 748.00 |
