| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 611.00 | 495.00 | 117.00 | 611.00 |
AT Other tangible assets | 49 709.00 | 29 100.00 | 20 609.00 | 49 709.00 |
BH Other financial assets | 930.00 | | 930.00 | 930.00 |
BJ TOTAL (I) | 51 250.00 | 29 595.00 | 21 656.00 | 51 250.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 1 900.00 | | 1 900.00 | 1 900.00 |
CF Cash and cash equivalents | 48 811.00 | | 48 811.00 | 48 811.00 |
CH Prepaid expenses | 3 466.00 | | 3 466.00 | 3 466.00 |
CJ TOTAL (II) | 69 176.00 | | 69 176.00 | 69 176.00 |
CO Grand total (0 to V) | 120 427.00 | 29 595.00 | 90 832.00 | 120 427.00 |
| |
| 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 | 24 355.00 | 24 355.00 | | 24 355.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 539.00 | 6 755.00 | | 35 539.00 |
DL TOTAL (I) | 68 694.00 | 39 910.00 | | 68 694.00 |
DU Loans and Debts from Credit Institutions (3) | 8 051.00 | 13 044.00 | | 8 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 654.00 | 4 948.00 | | 3 654.00 |
DX Trade payables and related accounts | 1 113.00 | 1 084.00 | | 1 113.00 |
DY Tax and social security liabilities | 9 320.00 | 5 553.00 | | 9 320.00 |
EC TOTAL (IV) | 22 138.00 | 24 630.00 | | 22 138.00 |
EE Grand total (I to V) | 90 832.00 | 64 540.00 | | 90 832.00 |
EG Accrued income and payables due within one year | 19 151.00 | 16 579.00 | | 19 151.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 133 434.00 | |
FJ Net sales | | | 133 434.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 460.00 | |
FR Total operating income (I) | | | 133 894.00 | |
FW Other purchases and external expenses | | | 35 209.00 | |
FX Taxes, duties, and similar payments | | | 3 091.00 | |
FY Salaries and Wages | | | 52 648.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 055.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 98 003.00 | |
GG - OPERATING RESULT (I - II) | | | 35 891.00 | |
GR Interest and similar expenses | | | 352.00 | |
GU Total financial expenses (VI) | | | 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 356.00 | | |
HD Total exceptional income (VII) | | 1 356.00 | | |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 266.00 | | |
HK Income tax | | -195.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 133 894.00 | 103 488.00 | | 133 894.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 355.00 | 96 733.00 | | 98 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 539.00 | 6 755.00 | | 35 539.00 |
