| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 331.00 | 7 048.00 | 5 282.00 | 12 331.00 |
BH Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 14 131.00 | 7 048.00 | 7 082.00 | 14 131.00 |
BX Customers and related accounts | 15 910.00 | | 15 910.00 | 15 910.00 |
BZ Other receivables | 8 390.00 | | 8 390.00 | 8 390.00 |
CF Cash and cash equivalents | 3 678.00 | | 3 678.00 | 3 678.00 |
CH Prepaid expenses | 1 616.00 | | 1 616.00 | 1 616.00 |
CJ TOTAL (II) | 29 595.00 | | 29 595.00 | 29 595.00 |
CO Grand total (0 to V) | 43 727.00 | 7 048.00 | 36 678.00 | 43 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | | 15 357.00 | | |
DH Retained earnings | -13 678.00 | | | -13 678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 175.00 | -29 035.00 | | 19 175.00 |
DL TOTAL (I) | 10 997.00 | -8 178.00 | | 10 997.00 |
DU Loans and Debts from Credit Institutions (3) | 6 709.00 | 12 439.00 | | 6 709.00 |
DV Miscellaneous Loans and Financial Debts (4) | 313.00 | 313.00 | | 313.00 |
DX Trade payables and related accounts | 5 813.00 | 16 681.00 | | 5 813.00 |
DY Tax and social security liabilities | 12 845.00 | 11 998.00 | | 12 845.00 |
EC TOTAL (IV) | 25 681.00 | 41 433.00 | | 25 681.00 |
EE Grand total (I to V) | 36 678.00 | 33 254.00 | | 36 678.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 183 325.00 | | 183 325.00 | 183 325.00 |
FJ Net sales | 183 325.00 | | 183 325.00 | 183 325.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 294.00 | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 189 644.00 | |
FW Other purchases and external expenses | | | 107 387.00 | |
FX Taxes, duties, and similar payments | | | 821.00 | |
FY Salaries and Wages | | | 46 389.00 | |
FZ Social Security Contributions | | | 16 412.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 669.00 | |
GE Other Expenses | | | 682.00 | |
GF Total Operating Expenses (II) | | | 173 363.00 | |
GG - OPERATING RESULT (I - II) | | | 16 280.00 | |
GR Interest and similar expenses | | | 229.00 | |
GU Total financial expenses (VI) | | | 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 668.00 | | | 3 668.00 |
HD Total exceptional income (VII) | 3 668.00 | | | 3 668.00 |
HE Exceptional expenses on management operations | 544.00 | 116.00 | | 544.00 |
HH Total exceptional expenses (VIII) | 544.00 | 116.00 | | 544.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 124.00 | -116.00 | | 3 124.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 312.00 | 124 414.00 | | 193 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 136.00 | 153 449.00 | | 174 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 175.00 | -29 035.00 | | 19 175.00 |
