| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 161.00 | 7 120.00 | 4 041.00 | 11 161.00 |
BJ TOTAL (I) | 11 161.00 | 7 120.00 | 4 041.00 | 11 161.00 |
BX Customers and related accounts | 523 669.00 | | 523 669.00 | 523 669.00 |
BZ Other receivables | 115 506.00 | | 115 506.00 | 115 506.00 |
CF Cash and cash equivalents | 77 511.00 | | 77 511.00 | 77 511.00 |
CJ TOTAL (II) | 716 686.00 | | 716 686.00 | 716 686.00 |
CO Grand total (0 to V) | 727 847.00 | 7 120.00 | 720 727.00 | 727 847.00 |
CP Shares due in less than one year | 1.00 | | | 1.00 |
| |
| 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 | 136 283.00 | 136 283.00 | | 136 283.00 |
DH Retained earnings | -92 589.00 | -49 509.00 | | -92 589.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 812.00 | -43 080.00 | | 12 812.00 |
DL TOTAL (I) | 67 506.00 | 54 694.00 | | 67 506.00 |
DU Loans and Debts from Credit Institutions (3) | 498.00 | 594.00 | | 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168 311.00 | 164 312.00 | | 168 311.00 |
DX Trade payables and related accounts | 167 901.00 | 116 778.00 | | 167 901.00 |
DY Tax and social security liabilities | 316 512.00 | 316 443.00 | | 316 512.00 |
EA Other liabilities | | 370.00 | | |
EB Prepaid income (2) | | 8 900.00 | | |
EC TOTAL (IV) | 653 222.00 | 607 397.00 | | 653 222.00 |
EE Grand total (I to V) | 720 727.00 | 662 091.00 | | 720 727.00 |
EG Accrued income and payables due within one year | 653 222.00 | 607 397.00 | | 653 222.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 498.00 | 594.00 | | 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 851 092.00 | | 1 851 092.00 | 1 851 092.00 |
FJ Net sales | 1 851 092.00 | | 1 851 092.00 | 1 851 092.00 |
FO Operating subsidies | | | 3 833.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 423.00 | |
FQ Other income | | | 771.00 | |
FR Total operating income (I) | | | 1 858 118.00 | |
FU Purchases of raw materials and other supplies | | | 34.00 | |
FW Other purchases and external expenses | | | 138 423.00 | |
FX Taxes, duties, and similar payments | | | 31 298.00 | |
FY Salaries and Wages | | | 1 145 026.00 | |
FZ Social Security Contributions | | | 523 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 773.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 1 840 247.00 | |
GG - OPERATING RESULT (I - II) | | | 17 871.00 | |
GR Interest and similar expenses | | | 2 566.00 | |
GU Total financial expenses (VI) | | | 2 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 566.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 305.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 493.00 | | | 2 493.00 |
HH Total exceptional expenses (VIII) | 2 493.00 | | | 2 493.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 493.00 | | | -2 493.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 858 119.00 | 1 737 612.00 | | 1 858 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 845 307.00 | 1 780 691.00 | | 1 845 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 812.00 | -43 080.00 | | 12 812.00 |
