| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 160.00 | 160.00 | | 160.00 |
AR Technical installations, industrial equipment and tools | 3 057.00 | 3 057.00 | | 3 057.00 |
AT Other tangible assets | 21 554.00 | 11 265.00 | 10 289.00 | 21 554.00 |
BJ TOTAL (I) | 24 772.00 | 14 483.00 | 10 289.00 | 24 772.00 |
BL Raw materials, supplies | 431.00 | | 431.00 | 431.00 |
BX Customers and related accounts | 69 322.00 | | 69 322.00 | 69 322.00 |
BZ Other receivables | 17 932.00 | | 17 932.00 | 17 932.00 |
CF Cash and cash equivalents | 50 098.00 | | 50 098.00 | 50 098.00 |
CJ TOTAL (II) | 137 783.00 | | 137 783.00 | 137 783.00 |
CO Grand total (0 to V) | 162 556.00 | 14 483.00 | 148 072.00 | 162 556.00 |
| |
| 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 | 64 791.00 | 52 980.00 | | 64 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190.00 | 11 811.00 | | 190.00 |
DL TOTAL (I) | 69 381.00 | 69 191.00 | | 69 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 143.00 | | | 5 143.00 |
DX Trade payables and related accounts | 41 165.00 | 36 603.00 | | 41 165.00 |
DY Tax and social security liabilities | 32 381.00 | 16 828.00 | | 32 381.00 |
EC TOTAL (IV) | 78 691.00 | 53 431.00 | | 78 691.00 |
EE Grand total (I to V) | 148 072.00 | 122 623.00 | | 148 072.00 |
EI Including equity loans | 5 143.00 | | | 5 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 205 580.00 | |
FJ Net sales | | | 205 580.00 | |
FR Total operating income (I) | | | 205 580.00 | |
FU Purchases of raw materials and other supplies | | | 74 218.00 | |
FW Other purchases and external expenses | | | 45 144.00 | |
FX Taxes, duties, and similar payments | | | 1 190.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 36 614.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 221.00 | |
GF Total Operating Expenses (II) | | | 205 390.00 | |
GG - OPERATING RESULT (I - II) | | | 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 205 580.00 | 217 402.00 | | 205 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 390.00 | 205 591.00 | | 205 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 190.00 | 11 811.00 | | 190.00 |
