| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 3 966.00 | |
BJ TOTAL (I) | | | 3 966.00 | |
BX Customers and related accounts | | | 6 319.00 | |
BZ Other receivables | | | 2 144.00 | |
CF Cash and cash equivalents | | | 202 895.00 | |
CH Prepaid expenses | | | 7 004.00 | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | | | 222 327.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 59 556.00 | 31 118.00 | | 59 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 945.00 | 28 437.00 | | 103 945.00 |
DL TOTAL (I) | 171 971.00 | 68 026.00 | | 171 971.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 788.00 | 6 927.00 | | 3 788.00 |
DX Trade payables and related accounts | 12 429.00 | 47 495.00 | | 12 429.00 |
DY Tax and social security liabilities | 34 139.00 | 6 319.00 | | 34 139.00 |
EB Prepaid income (2) | | 18 735.00 | | |
EC TOTAL (IV) | 50 356.00 | 79 476.00 | | 50 356.00 |
EE Grand total (I to V) | 222 327.00 | 147 501.00 | | 222 327.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 244 089.00 | |
FJ Net sales | | | 244 089.00 | |
FR Total operating income (I) | | | 244 089.00 | |
FU Purchases of raw materials and other supplies | | | 12 618.00 | |
FW Other purchases and external expenses | | | 66 527.00 | |
FX Taxes, duties, and similar payments | | | 522.00 | |
FZ Social Security Contributions | | | 6 530.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 960.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 102 642.00 | |
GG - OPERATING RESULT (I - II) | | | 141 447.00 | |
GP Total financial income (V) | | | 233.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 386.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -386.00 | | |
HK Income tax | 37 735.00 | 4 833.00 | | 37 735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244 322.00 | 198 026.00 | | 244 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 377.00 | 169 590.00 | | 140 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 945.00 | 28 437.00 | | 103 945.00 |
