| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 8 401.00 | |
BD Other fixed assets | | | 30 000.00 | |
BH Other financial assets | | | | |
BJ TOTAL (I) | | | 38 401.00 | |
BX Customers and related accounts | | | 68 118.00 | |
BZ Other receivables | | | 9 637.00 | |
CF Cash and cash equivalents | | | 66 393.00 | |
CH Prepaid expenses | | | 9 938.00 | |
CJ TOTAL (II) | | | 154 086.00 | |
CO Grand total (0 to V) | | | 192 487.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 50 000.00 | | 10 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 77 873.00 | 67 440.00 | | 77 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 334.00 | 60 433.00 | | 48 334.00 |
DL TOTAL (I) | 141 207.00 | 182 873.00 | | 141 207.00 |
DU Loans and Debts from Credit Institutions (3) | 156.00 | | | 156.00 |
DX Trade payables and related accounts | 13 437.00 | 8 890.00 | | 13 437.00 |
DY Tax and social security liabilities | 37 686.00 | 40 907.00 | | 37 686.00 |
EA Other liabilities | | 53 698.00 | | |
EC TOTAL (IV) | 51 279.00 | 103 495.00 | | 51 279.00 |
EE Grand total (I to V) | 192 487.00 | 286 368.00 | | 192 487.00 |
EG Accrued income and payables due within one year | 51 279.00 | | | 51 279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 220 425.00 | |
FJ Net sales | | | 220 425.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 432.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 227 861.00 | |
FW Other purchases and external expenses | | | 104 335.00 | |
FX Taxes, duties, and similar payments | | | 3 368.00 | |
FY Salaries and Wages | | | 36 101.00 | |
FZ Social Security Contributions | | | 13 392.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 278.00 | |
GE Other Expenses | | | 953.00 | |
GF Total Operating Expenses (II) | | | 161 427.00 | |
GG - OPERATING RESULT (I - II) | | | 66 434.00 | |
GL Other interest and similar income | | | 150.00 | |
GP Total financial income (V) | | | 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 584.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6 327.00 | | |
HD Total exceptional income (VII) | | 6 327.00 | | |
HE Exceptional expenses on management operations | 2 188.00 | 3 472.00 | | 2 188.00 |
HG Exceptional depreciation and provisions | 506.00 | | | 506.00 |
HH Total exceptional expenses (VIII) | 2 694.00 | 3 472.00 | | 2 694.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 694.00 | 2 855.00 | | -2 694.00 |
HK Income tax | 15 556.00 | 24 384.00 | | 15 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 228 011.00 | 252 349.00 | | 228 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 677.00 | 191 916.00 | | 179 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 334.00 | 60 433.00 | | 48 334.00 |
