| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 13 105.00 | |
BJ TOTAL (I) | | | 136 897.00 | |
BL Raw materials, supplies | | | | |
BX Customers and related accounts | | | 21 415.00 | |
BZ Other receivables | | | 5 599.00 | |
CD Marketable securities | | | | |
CF Cash and cash equivalents | | | 109 882.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 136 897.00 | |
CO Grand total (0 to V) | | | 138 902.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 385.00 | 8 385.00 | | 8 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 154.00 | 34 608.00 | | 34 154.00 |
DL TOTAL (I) | 42 539.00 | 42 993.00 | | 42 539.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 508.00 | 70 908.00 | | 62 508.00 |
DX Trade payables and related accounts | 25 548.00 | 9 382.00 | | 25 548.00 |
DY Tax and social security liabilities | 8 308.00 | 9 548.00 | | 8 308.00 |
EC TOTAL (IV) | 96 364.00 | 89 838.00 | | 96 364.00 |
EE Grand total (I to V) | 138 903.00 | 132 831.00 | | 138 903.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 185 209.00 | |
FJ Net sales | | | 185 209.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 843.00 | |
FR Total operating income (I) | | | 190 052.00 | |
FU Purchases of raw materials and other supplies | | | 3 571.00 | |
FW Other purchases and external expenses | | | 19 503.00 | |
FX Taxes, duties, and similar payments | | | 1 922.00 | |
FZ Social Security Contributions | | | 52 086.00 | |
GB Operating Expenses - Provisions | | | 1 890.00 | |
GF Total Operating Expenses (II) | | | 155 763.00 | |
GG - OPERATING RESULT (I - II) | | | 34 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 135.00 | 36.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -36.00 | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 052.00 | 153 179.00 | | 190 052.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 898.00 | 118 571.00 | | 155 898.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 154.00 | 34 608.00 | | 34 154.00 |