| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 848.00 | 848.00 | | 848.00 |
AT Other tangible assets | 3 506.00 | 3 506.00 | | 3 506.00 |
BJ TOTAL (I) | 4 354.00 | 4 354.00 | | 4 354.00 |
BX Customers and related accounts | 40 018.00 | | 40 018.00 | 40 018.00 |
BZ Other receivables | 932.00 | | 932.00 | 932.00 |
CD Marketable securities | 310 000.00 | | 310 000.00 | 310 000.00 |
CF Cash and cash equivalents | 231 610.00 | | 231 610.00 | 231 610.00 |
CH Prepaid expenses | 328.00 | | 328.00 | 328.00 |
CJ TOTAL (II) | 582 888.00 | | 582 888.00 | 582 888.00 |
CO Grand total (0 to V) | 587 242.00 | 4 354.00 | 582 888.00 | 587 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 16 925.00 | 11 006.00 | | 16 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 048.00 | 5 919.00 | | 15 048.00 |
DL TOTAL (I) | 196 973.00 | 181 925.00 | | 196 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 349 544.00 | 349 544.00 | | 349 544.00 |
DX Trade payables and related accounts | 3 494.00 | 4 403.00 | | 3 494.00 |
DY Tax and social security liabilities | 32 877.00 | 46 971.00 | | 32 877.00 |
EC TOTAL (IV) | 385 915.00 | 400 918.00 | | 385 915.00 |
EE Grand total (I to V) | 582 888.00 | 582 843.00 | | 582 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 141 986.00 | 171 733.00 | 313 719.00 | 141 986.00 |
FJ Net sales | 141 986.00 | 171 733.00 | 313 719.00 | 141 986.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 313 719.00 | |
FW Other purchases and external expenses | | | 8 540.00 | |
FX Taxes, duties, and similar payments | | | 2 434.00 | |
FY Salaries and Wages | | | 210 227.00 | |
FZ Social Security Contributions | | | 77 639.00 | |
GF Total Operating Expenses (II) | | | 298 840.00 | |
GG - OPERATING RESULT (I - II) | | | 14 879.00 | |
GL Other interest and similar income | | | 5 866.00 | |
GP Total financial income (V) | | | 5 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 866.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 370.00 | 9.00 | | 370.00 |
HD Total exceptional income (VII) | 370.00 | 9.00 | | 370.00 |
HE Exceptional expenses on management operations | 3 412.00 | 30.00 | | 3 412.00 |
HH Total exceptional expenses (VIII) | 3 412.00 | 30.00 | | 3 412.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 042.00 | -21.00 | | -3 042.00 |
HK Income tax | 2 655.00 | 1 045.00 | | 2 655.00 |
HL TOTAL REVENUE (I + III + V + VII) | 319 955.00 | 247 053.00 | | 319 955.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 304 907.00 | 241 134.00 | | 304 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 048.00 | 5 919.00 | | 15 048.00 |
