| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 583.00 | 583.00 | | 583.00 |
BJ TOTAL (I) | 583.00 | 583.00 | | 583.00 |
BT Goods | 4 149.00 | | 4 149.00 | 4 149.00 |
BX Customers and related accounts | 16 053.00 | | 16 053.00 | 16 053.00 |
BZ Other receivables | 1 304.00 | | 1 304.00 | 1 304.00 |
CD Marketable securities | 32 330.00 | | 32 330.00 | 32 330.00 |
CF Cash and cash equivalents | 29 314.00 | | 29 314.00 | 29 314.00 |
CH Prepaid expenses | 3 345.00 | | 3 345.00 | 3 345.00 |
CJ TOTAL (II) | 86 498.00 | | 86 498.00 | 86 498.00 |
CO Grand total (0 to V) | 87 082.00 | 583.00 | 86 498.00 | 87 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 396.00 | | | 14 396.00 |
DL TOTAL (I) | 22 781.00 | | | 22 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 764.00 | | | 61 764.00 |
DX Trade payables and related accounts | 1 685.00 | | | 1 685.00 |
DY Tax and social security liabilities | 267.00 | | | 267.00 |
EC TOTAL (IV) | 63 717.00 | | | 63 717.00 |
EE Grand total (I to V) | 86 498.00 | | | 86 498.00 |
EG Accrued income and payables due within one year | 63 717.00 | | | 63 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 30 167.00 | | 30 167.00 | 30 167.00 |
FG Production sold - services | 23 504.00 | | 23 504.00 | 23 504.00 |
FJ Net sales | 53 672.00 | | 53 672.00 | 53 672.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 158.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 53 833.00 | |
FS Purchases of goods (including customs duties) | | | 20 581.00 | |
FT Inventory change (goods) | | | 115.00 | |
FW Other purchases and external expenses | | | 9 170.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | 11 074.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 41 019.00 | |
GG - OPERATING RESULT (I - II) | | | 12 814.00 | |
GL Other interest and similar income | | | 1 603.00 | |
GP Total financial income (V) | | | 1 603.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 603.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 158.00 | | | 158.00 |
HE Exceptional expenses on management operations | 21.00 | | | 21.00 |
HH Total exceptional expenses (VIII) | 21.00 | | | 21.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21.00 | | | -21.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 437.00 | | | 55 437.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 040.00 | | | 41 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 396.00 | | | 14 396.00 |
