| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 025.00 | 1 025.00 | | 1 025.00 |
AR Technical installations, industrial equipment and tools | 3 543.00 | 3 001.00 | 542.00 | 3 543.00 |
AT Other tangible assets | 11 658.00 | 11 658.00 | | 11 658.00 |
BH Other financial assets | 860.00 | | 860.00 | 860.00 |
BJ TOTAL (I) | 17 086.00 | 15 684.00 | 1 402.00 | 17 086.00 |
BL Raw materials, supplies | 60.00 | | 60.00 | 60.00 |
BX Customers and related accounts | 20 922.00 | 1 825.00 | 19 097.00 | 20 922.00 |
BZ Other receivables | 937.00 | | 937.00 | 937.00 |
CF Cash and cash equivalents | 114 804.00 | | 114 804.00 | 114 804.00 |
CH Prepaid expenses | 1 545.00 | | 1 545.00 | 1 545.00 |
CJ TOTAL (II) | 138 268.00 | 1 825.00 | 136 443.00 | 138 268.00 |
CO Grand total (0 to V) | 155 354.00 | 17 509.00 | 137 845.00 | 155 354.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 59 243.00 | 54 371.00 | | 59 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 425.00 | 4 872.00 | | 26 425.00 |
DL TOTAL (I) | 95 568.00 | 69 143.00 | | 95 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 623.00 | 17 865.00 | | 16 623.00 |
DX Trade payables and related accounts | 7 286.00 | 11 717.00 | | 7 286.00 |
DY Tax and social security liabilities | 16 149.00 | 15 011.00 | | 16 149.00 |
EA Other liabilities | 2 218.00 | 5 726.00 | | 2 218.00 |
EC TOTAL (IV) | 42 277.00 | 50 319.00 | | 42 277.00 |
EE Grand total (I to V) | 137 845.00 | 119 462.00 | | 137 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 176.00 | | 177 176.00 | 177 176.00 |
FJ Net sales | 177 176.00 | | 177 176.00 | 177 176.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | -4.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 177 175.00 | |
FU Purchases of raw materials and other supplies | | | 51 165.00 | |
FV Inventory change (raw materials and supplies) | | | 2 208.00 | |
FW Other purchases and external expenses | | | 26 053.00 | |
FX Taxes, duties, and similar payments | | | 2 578.00 | |
FY Salaries and Wages | | | 46 205.00 | |
FZ Social Security Contributions | | | 17 604.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 377.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 825.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 148 032.00 | |
GG - OPERATING RESULT (I - II) | | | 29 143.00 | |
GL Other interest and similar income | | | 155.00 | |
GP Total financial income (V) | | | 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 160.00 | 392.00 | | 160.00 |
HH Total exceptional expenses (VIII) | 160.00 | 392.00 | | 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -159.00 | -392.00 | | -159.00 |
HK Income tax | 2 714.00 | | | 2 714.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 330.00 | 151 825.00 | | 177 330.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 905.00 | 146 954.00 | | 150 905.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 425.00 | 4 872.00 | | 26 425.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 623.00 | 16 623.00 | | 16 623.00 |
8B Suppliers and Related Accounts | 7 286.00 | 7 286.00 | | 7 286.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 218.00 | | | 2 218.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 150.00 | 14 738.00 | | 16 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 264.00 | 23 404.00 | 860.00 | 24 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 277.00 | 40 866.00 | | 42 277.00 |
