| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 526.00 | 2 526.00 | | 2 526.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 720.00 | | 720.00 | 720.00 |
BJ TOTAL (I) | 171 026.00 | 2 526.00 | 168 500.00 | 171 026.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 111 210.00 | | 111 210.00 | 111 210.00 |
CF Cash and cash equivalents | 17 399.00 | | 17 399.00 | 17 399.00 |
CH Prepaid expenses | 5 280.00 | | 5 280.00 | 5 280.00 |
CJ TOTAL (II) | 133 889.00 | | 133 889.00 | 133 889.00 |
CO Grand total (0 to V) | 304 915.00 | 2 526.00 | 302 389.00 | 304 915.00 |
CU Other investments | 167 750.00 | | 167 750.00 | 167 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 000.00 | 55 000.00 | | 55 000.00 |
DD Legal reserve (1) | 5 500.00 | 5 500.00 | | 5 500.00 |
DG Other reserves | 122 446.00 | 184 155.00 | | 122 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 799.00 | -12 814.00 | | 18 799.00 |
DL TOTAL (I) | 201 744.00 | 231 841.00 | | 201 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 168.00 | 12 808.00 | | 19 168.00 |
DX Trade payables and related accounts | 8 860.00 | 1 098.00 | | 8 860.00 |
DY Tax and social security liabilities | 72 617.00 | 70 085.00 | | 72 617.00 |
EA Other liabilities | | 4 807.00 | | |
EC TOTAL (IV) | 100 645.00 | 88 796.00 | | 100 645.00 |
EE Grand total (I to V) | 302 389.00 | 320 637.00 | | 302 389.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 283 716.00 | | 283 716.00 | 283 716.00 |
FJ Net sales | 283 716.00 | | 283 716.00 | 283 716.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 283 718.00 | |
FW Other purchases and external expenses | | | 19 135.00 | |
FX Taxes, duties, and similar payments | | | 3 976.00 | |
FY Salaries and Wages | | | 214 989.00 | |
FZ Social Security Contributions | | | 80 359.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 318 458.00 | |
GG - OPERATING RESULT (I - II) | | | -34 741.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 000.00 | |
GL Other interest and similar income | | | 727.00 | |
GP Total financial income (V) | | | 44 727.00 | |
GR Interest and similar expenses | | | 794.00 | |
GU Total financial expenses (VI) | | | 794.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 417.00 | | |
HD Total exceptional income (VII) | | 417.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 417.00 | | |
HK Income tax | -9 607.00 | -6 408.00 | | -9 607.00 |
HL TOTAL REVENUE (I + III + V + VII) | 328 445.00 | 252 529.00 | | 328 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 309 646.00 | 265 343.00 | | 309 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 799.00 | -12 814.00 | | 18 799.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 19 168.00 | 19 168.00 | | 19 168.00 |
8B Suppliers and Related Accounts | 8 860.00 | 8 860.00 | | 8 860.00 |
VQ Other Taxes, Duties, and Similar Debts | 72 617.00 | 72 617.00 | | 72 617.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 210.00 | 116 490.00 | 720.00 | 117 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 645.00 | 100 645.00 | | 100 645.00 |
