| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 550.00 | 550.00 | | 550.00 |
AR Technical installations, industrial equipment and tools | 1 270.00 | 1 270.00 | | 1 270.00 |
AT Other tangible assets | 6 205.00 | 6 205.00 | | 6 205.00 |
BJ TOTAL (I) | 8 026.00 | 8 026.00 | | 8 026.00 |
BX Customers and related accounts | 20 467.00 | | 20 467.00 | 20 467.00 |
BZ Other receivables | 5 056.00 | | 5 056.00 | 5 056.00 |
CF Cash and cash equivalents | 160 033.00 | | 160 033.00 | 160 033.00 |
CH Prepaid expenses | 690.00 | | 690.00 | 690.00 |
CJ TOTAL (II) | 186 247.00 | | 186 247.00 | 186 247.00 |
CO Grand total (0 to V) | 194 274.00 | 8 026.00 | 186 247.00 | 194 274.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | 121 034.00 | 93 986.00 | | 121 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 608.00 | 27 047.00 | | 10 608.00 |
DL TOTAL (I) | 146 442.00 | 135 834.00 | | 146 442.00 |
DU Loans and Debts from Credit Institutions (3) | 134.00 | 135.00 | | 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 200.00 | 4 600.00 | | 7 200.00 |
DX Trade payables and related accounts | 14 972.00 | 18 675.00 | | 14 972.00 |
DY Tax and social security liabilities | 17 498.00 | 26 279.00 | | 17 498.00 |
EC TOTAL (IV) | 39 804.00 | 49 689.00 | | 39 804.00 |
EE Grand total (I to V) | 186 247.00 | 185 523.00 | | 186 247.00 |
EG Accrued income and payables due within one year | 39 804.00 | 49 689.00 | | 39 804.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 319 661.00 | | 319 661.00 | 319 661.00 |
FJ Net sales | 319 661.00 | | 319 661.00 | 319 661.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 220.00 | |
FR Total operating income (I) | | | 321 881.00 | |
FW Other purchases and external expenses | | | 116 796.00 | |
FX Taxes, duties, and similar payments | | | 13 300.00 | |
FY Salaries and Wages | | | 137 066.00 | |
FZ Social Security Contributions | | | 40 310.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 307 474.00 | |
GG - OPERATING RESULT (I - II) | | | 14 407.00 | |
GR Interest and similar expenses | | | 456.00 | |
GU Total financial expenses (VI) | | | 456.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 782.00 | | | 1 782.00 |
HH Total exceptional expenses (VIII) | 1 782.00 | | | 1 782.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 782.00 | | | -1 782.00 |
HK Income tax | 1 560.00 | 4 159.00 | | 1 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 321 881.00 | 394 091.00 | | 321 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 311 273.00 | 367 044.00 | | 311 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 608.00 | 27 047.00 | | 10 608.00 |
HP References: Equipment leasing | 2 513.00 | 2 549.00 | | 2 513.00 |
