| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 021 056.00 | | 1 021 056.00 | 1 021 056.00 |
BX Customers and related accounts | 355 800.00 | | 355 800.00 | 355 800.00 |
BZ Other receivables | 42 990.00 | | 42 990.00 | 42 990.00 |
CF Cash and cash equivalents | 181 502.00 | | 181 502.00 | 181 502.00 |
CH Prepaid expenses | 32 859.00 | | 32 859.00 | 32 859.00 |
CJ TOTAL (II) | 613 151.00 | | 613 151.00 | 613 151.00 |
CO Grand total (0 to V) | 1 634 208.00 | | 1 634 208.00 | 1 634 208.00 |
CU Other investments | 1 021 056.00 | | 1 021 056.00 | 1 021 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 839 033.00 | 746 665.00 | | 839 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 372.00 | 142 368.00 | | 148 372.00 |
DL TOTAL (I) | 1 031 405.00 | 933 033.00 | | 1 031 405.00 |
DU Loans and Debts from Credit Institutions (3) | 155.00 | 163.00 | | 155.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125 601.00 | 99 238.00 | | 125 601.00 |
DX Trade payables and related accounts | 61 961.00 | 57 691.00 | | 61 961.00 |
DY Tax and social security liabilities | 298 124.00 | 387 071.00 | | 298 124.00 |
EA Other liabilities | 56 961.00 | 54 209.00 | | 56 961.00 |
EB Prepaid income (2) | 60 000.00 | 60 000.00 | | 60 000.00 |
EC TOTAL (IV) | 602 803.00 | 658 372.00 | | 602 803.00 |
EE Grand total (I to V) | 1 634 208.00 | 1 591 405.00 | | 1 634 208.00 |
EG Accrued income and payables due within one year | 602 803.00 | 658 372.00 | | 602 803.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 715 658.00 | | 1 715 658.00 | 1 715 658.00 |
FJ Net sales | 1 715 658.00 | | 1 715 658.00 | 1 715 658.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 840.00 | |
FQ Other income | | | 10 075.00 | |
FR Total operating income (I) | | | 1 735 573.00 | |
FW Other purchases and external expenses | | | 253 965.00 | |
FX Taxes, duties, and similar payments | | | 25 920.00 | |
FY Salaries and Wages | | | 835 308.00 | |
FZ Social Security Contributions | | | 420 307.00 | |
GF Total Operating Expenses (II) | | | 1 535 500.00 | |
GG - OPERATING RESULT (I - II) | | | 200 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600.00 | |
GP Total financial income (V) | | | 600.00 | |
GR Interest and similar expenses | | | 1 483.00 | |
GU Total financial expenses (VI) | | | 1 483.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 199 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 840.00 | 9 840.00 | | 9 840.00 |
HA Exceptional income from management transactions | | 922.00 | | |
HD Total exceptional income (VII) | | 922.00 | | |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 921.00 | | |
HK Income tax | 50 818.00 | 57 750.00 | | 50 818.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 736 173.00 | 1 708 188.00 | | 1 736 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 587 801.00 | 1 565 820.00 | | 1 587 801.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 148 372.00 | 142 368.00 | | 148 372.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | | |
YP Average staff number | 9.00 | 8.00 | | 9.00 |
