| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 658.00 | 658.00 | | 658.00 |
AT Other tangible assets | 3 161.00 | 3 161.00 | | 3 161.00 |
BJ TOTAL (I) | 3 819.00 | 3 819.00 | | 3 819.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 886.00 | | 3 886.00 | 3 886.00 |
CD Marketable securities | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 89 026.00 | | 89 026.00 | 89 026.00 |
CJ TOTAL (II) | 117 912.00 | | 117 912.00 | 117 912.00 |
CO Grand total (0 to V) | 121 731.00 | 3 819.00 | 117 912.00 | 121 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 81 753.00 | 67 193.00 | | 81 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 007.00 | 14 560.00 | | 8 007.00 |
DL TOTAL (I) | 94 160.00 | 86 153.00 | | 94 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 020.00 | 12 061.00 | | 15 020.00 |
DW Advances and down payments received on current orders | | 1 465.00 | | |
DX Trade payables and related accounts | 660.00 | 660.00 | | 660.00 |
DY Tax and social security liabilities | 8 073.00 | 8 909.00 | | 8 073.00 |
EC TOTAL (IV) | 23 752.00 | 23 095.00 | | 23 752.00 |
EE Grand total (I to V) | 117 912.00 | 109 248.00 | | 117 912.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 194 554.00 | 1 134.00 | 195 688.00 | 194 554.00 |
FJ Net sales | 194 554.00 | 1 134.00 | 195 688.00 | 194 554.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 195 691.00 | |
FW Other purchases and external expenses | | | 28 613.00 | |
FX Taxes, duties, and similar payments | | | 5 715.00 | |
FY Salaries and Wages | | | 110 845.00 | |
FZ Social Security Contributions | | | 41 951.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 187 126.00 | |
GG - OPERATING RESULT (I - II) | | | 8 565.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 317.00 | |
GP Total financial income (V) | | | 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 874.00 | 1 559.00 | | 874.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 007.00 | 225 505.00 | | 196 007.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 188 000.00 | 210 945.00 | | 188 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 007.00 | 14 560.00 | | 8 007.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 15 020.00 | 15 020.00 | | 15 020.00 |
8B Suppliers and Related Accounts | 660.00 | 660.00 | | 660.00 |
VG Loans with a maturity of up to one year at origin | | -72 988.00 | 68 297.00 | |
VQ Other Taxes, Duties, and Similar Debts | 8 071.00 | 8 071.00 | | 8 071.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 886.00 | 3 886.00 | | 3 886.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 752.00 | -49 236.00 | 68 297.00 | 23 752.00 |
