| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 231.00 | 6 231.00 | | 6 231.00 |
BH Other financial assets | 5 775.00 | | 5 775.00 | 5 775.00 |
BJ TOTAL (I) | 12 006.00 | 6 231.00 | 5 775.00 | 12 006.00 |
BX Customers and related accounts | 89 187.00 | | 89 187.00 | 89 187.00 |
BZ Other receivables | 110.00 | | 110.00 | 110.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 24 628.00 | | 24 628.00 | 24 628.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 113 940.00 | | 113 940.00 | 113 940.00 |
CO Grand total (0 to V) | 125 946.00 | 6 231.00 | 119 715.00 | 125 946.00 |
CP Shares due in less than one year | 5 775.00 | | | 5 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 1 055.00 | 1 055.00 | | 1 055.00 |
DF Regulated reserves (1) | 122.00 | 122.00 | | 122.00 |
DH Retained earnings | 70 751.00 | 52 485.00 | | 70 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 185.00 | 18 266.00 | | 15 185.00 |
DL TOTAL (I) | 94 613.00 | 79 428.00 | | 94 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 331.00 | 39 916.00 | | 16 331.00 |
DW Advances and down payments received on current orders | 200.00 | | | 200.00 |
DX Trade payables and related accounts | 2 785.00 | 2 571.00 | | 2 785.00 |
DY Tax and social security liabilities | 5 787.00 | 7 843.00 | | 5 787.00 |
EC TOTAL (IV) | 25 102.00 | 50 330.00 | | 25 102.00 |
EE Grand total (I to V) | 119 715.00 | 129 759.00 | | 119 715.00 |
EG Accrued income and payables due within one year | 25 102.00 | 50 330.00 | | 25 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 243 965.00 | | 243 965.00 | 243 965.00 |
FJ Net sales | 243 965.00 | | 243 965.00 | 243 965.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 66.00 | |
FR Total operating income (I) | | | 244 031.00 | |
FW Other purchases and external expenses | | | 56 505.00 | |
FX Taxes, duties, and similar payments | | | 3 990.00 | |
FY Salaries and Wages | | | 122 376.00 | |
FZ Social Security Contributions | | | 43 647.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 226 527.00 | |
GG - OPERATING RESULT (I - II) | | | 17 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 61.00 | | |
HE Exceptional expenses on management operations | 51.00 | | | 51.00 |
HH Total exceptional expenses (VIII) | 51.00 | | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | | | -51.00 |
HK Income tax | 2 269.00 | 2 809.00 | | 2 269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244 031.00 | 236 002.00 | | 244 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 847.00 | 217 737.00 | | 228 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 185.00 | 18 266.00 | | 15 185.00 |
