| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 307.00 | 9 907.00 | 2 400.00 | 12 307.00 |
BJ TOTAL (I) | 15 119.00 | 9 907.00 | 5 212.00 | 15 119.00 |
BX Customers and related accounts | 23 769.00 | 10 833.00 | 12 937.00 | 23 769.00 |
BZ Other receivables | 4 392.00 | | 4 392.00 | 4 392.00 |
CF Cash and cash equivalents | 40 513.00 | | 40 513.00 | 40 513.00 |
CH Prepaid expenses | 391.00 | | 391.00 | 391.00 |
CJ TOTAL (II) | 69 065.00 | 10 833.00 | 58 232.00 | 69 065.00 |
CO Grand total (0 to V) | 84 184.00 | 20 739.00 | 63 445.00 | 84 184.00 |
CR Shares due in more than one year | 10 833.00 | | | 10 833.00 |
CU Other investments | 2 813.00 | | 2 813.00 | 2 813.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 33 864.00 | 33 828.00 | | 33 864.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 462.00 | 15 036.00 | | 14 462.00 |
DL TOTAL (I) | 57 126.00 | 57 664.00 | | 57 126.00 |
DX Trade payables and related accounts | 2 716.00 | 2 680.00 | | 2 716.00 |
DY Tax and social security liabilities | 3 602.00 | 2 712.00 | | 3 602.00 |
EC TOTAL (IV) | 6 318.00 | 5 392.00 | | 6 318.00 |
EE Grand total (I to V) | 63 445.00 | 63 056.00 | | 63 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 999.00 | | 62 999.00 | 62 999.00 |
FJ Net sales | 62 999.00 | | 62 999.00 | 62 999.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 588.00 | |
FR Total operating income (I) | | | 63 587.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 28 898.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 5 638.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 647.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 35 689.00 | |
GG - OPERATING RESULT (I - II) | | | 27 899.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 71.00 | |
GP Total financial income (V) | | | 71.00 | |
GS Negative differences of foreign exchange | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 000.00 | | | 3 000.00 |
HG Exceptional depreciation and provisions | 7 626.00 | | | 7 626.00 |
HH Total exceptional expenses (VIII) | 10 626.00 | | | 10 626.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 626.00 | | | -10 626.00 |
HK Income tax | 2 859.00 | 2 653.00 | | 2 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 658.00 | 108 885.00 | | 63 658.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 196.00 | 93 849.00 | | 49 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 462.00 | 15 036.00 | | 14 462.00 |
