| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 970.00 | 1 970.00 | | 1 970.00 |
BJ TOTAL (I) | 1 970.00 | 1 970.00 | | 1 970.00 |
BT Goods | 9 661.00 | | 9 661.00 | 9 661.00 |
BX Customers and related accounts | 79 025.00 | | 79 025.00 | 79 025.00 |
BZ Other receivables | 14 685.00 | | 14 685.00 | 14 685.00 |
CF Cash and cash equivalents | 27 252.00 | | 27 252.00 | 27 252.00 |
CJ TOTAL (II) | 130 623.00 | | 130 623.00 | 130 623.00 |
CO Grand total (0 to V) | 132 593.00 | 1 970.00 | 130 623.00 | 132 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 49 264.00 | 43 687.00 | | 49 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 710.00 | 5 577.00 | | 21 710.00 |
DL TOTAL (I) | 87 744.00 | 66 034.00 | | 87 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 664.00 | 14 883.00 | | 5 664.00 |
DX Trade payables and related accounts | 19 804.00 | 18 051.00 | | 19 804.00 |
DY Tax and social security liabilities | 17 411.00 | 27 023.00 | | 17 411.00 |
EC TOTAL (IV) | 42 880.00 | 59 957.00 | | 42 880.00 |
EE Grand total (I to V) | 130 623.00 | 125 990.00 | | 130 623.00 |
EG Accrued income and payables due within one year | 42 880.00 | 59 957.00 | | 42 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 303 568.00 | |
FJ Net sales | | | 303 568.00 | |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 747.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 317 316.00 | |
FU Purchases of raw materials and other supplies | | | 84 838.00 | |
FV Inventory change (raw materials and supplies) | | | -4 726.00 | |
FW Other purchases and external expenses | | | 42 862.00 | |
FX Taxes, duties, and similar payments | | | 2 314.00 | |
FY Salaries and Wages | | | 102 362.00 | |
FZ Social Security Contributions | | | 46 360.00 | |
GE Other Expenses | | | 21 353.00 | |
GF Total Operating Expenses (II) | | | 295 364.00 | |
GG - OPERATING RESULT (I - II) | | | 21 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 242.00 | 786.00 | | 242.00 |
HH Total exceptional expenses (VIII) | 242.00 | 786.00 | | 242.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -242.00 | -786.00 | | -242.00 |
HL TOTAL REVENUE (I + III + V + VII) | 317 316.00 | 248 164.00 | | 317 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 606.00 | 242 587.00 | | 295 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 710.00 | 5 577.00 | | 21 710.00 |
