| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 13 000.00 | | 13 000.00 | 13 000.00 |
AR Technical installations, industrial equipment and tools | 6 727.00 | 6 727.00 | | 6 727.00 |
AT Other tangible assets | 30 110.00 | 13 826.00 | 16 285.00 | 30 110.00 |
BD Other fixed assets | 16.00 | | 16.00 | 16.00 |
BJ TOTAL (I) | 49 854.00 | 20 553.00 | 29 301.00 | 49 854.00 |
BX Customers and related accounts | 5 393.00 | | 5 393.00 | 5 393.00 |
BZ Other receivables | 3 729.00 | | 3 729.00 | 3 729.00 |
CF Cash and cash equivalents | 56 368.00 | | 56 368.00 | 56 368.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 65 489.00 | | 65 489.00 | 65 489.00 |
CO Grand total (0 to V) | 115 343.00 | 20 553.00 | 94 790.00 | 115 343.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 42 102.00 | 22 429.00 | | 42 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 718.00 | 19 673.00 | | 30 718.00 |
DL TOTAL (I) | 75 020.00 | 44 302.00 | | 75 020.00 |
DU Loans and Debts from Credit Institutions (3) | 6 281.00 | 4 950.00 | | 6 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 451.00 | 6 505.00 | | 7 451.00 |
DW Advances and down payments received on current orders | | 2 072.00 | | |
DX Trade payables and related accounts | 2 345.00 | 1 641.00 | | 2 345.00 |
DY Tax and social security liabilities | 3 694.00 | 10 099.00 | | 3 694.00 |
EC TOTAL (IV) | 19 770.00 | 25 267.00 | | 19 770.00 |
EE Grand total (I to V) | 94 790.00 | 69 569.00 | | 94 790.00 |
EG Accrued income and payables due within one year | 16 252.00 | 18 245.00 | | 16 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 164 769.00 | |
FJ Net sales | | | 164 769.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 164 771.00 | |
FU Purchases of raw materials and other supplies | | | 23 341.00 | |
FW Other purchases and external expenses | | | 25 369.00 | |
FX Taxes, duties, and similar payments | | | 842.00 | |
FY Salaries and Wages | | | 74 213.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 084.00 | |
GE Other Expenses | | | 252.00 | |
GF Total Operating Expenses (II) | | | 128 101.00 | |
GG - OPERATING RESULT (I - II) | | | 36 670.00 | |
GR Interest and similar expenses | | | 147.00 | |
GU Total financial expenses (VI) | | | 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -147.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 327.00 | 271.00 | | 327.00 |
HH Total exceptional expenses (VIII) | 327.00 | 271.00 | | 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -327.00 | -271.00 | | -327.00 |
HK Income tax | 5 478.00 | 3 519.00 | | 5 478.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 771.00 | 141 167.00 | | 164 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 053.00 | 121 493.00 | | 134 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 718.00 | 19 673.00 | | 30 718.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 345.00 | 2 345.00 | | 2 345.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 451.00 | 7 451.00 | | 7 451.00 |
UX Other trade receivables | 5 393.00 | 5 393.00 | | 5 393.00 |
VH Loans with a maturity of more than one year at origin | 6 281.00 | 2 764.00 | 3 518.00 | 6 281.00 |
VJ Loans taken out during the year | 8 325.00 | | | 8 325.00 |
VK Loans repaid during the year | 6 993.00 | | | 6 993.00 |
VP Miscellaneous | 3 729.00 | 3 729.00 | | 3 729.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 694.00 | 3 694.00 | | 3 694.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 121.00 | 9 121.00 | | 9 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 770.00 | 16 252.00 | 3 518.00 | 19 770.00 |
