| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 538.00 | 2 538.00 | | 2 538.00 |
AT Other tangible assets | 8 617.00 | 8 617.00 | | 8 617.00 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 11 230.00 | 11 155.00 | 75.00 | 11 230.00 |
BX Customers and related accounts | 87 960.00 | | 87 960.00 | 87 960.00 |
BZ Other receivables | 2 419.00 | | 2 419.00 | 2 419.00 |
CD Marketable securities | 39 752.00 | | 39 752.00 | 39 752.00 |
CF Cash and cash equivalents | 55 110.00 | | 55 110.00 | 55 110.00 |
CJ TOTAL (II) | 185 242.00 | | 185 242.00 | 185 242.00 |
CO Grand total (0 to V) | 196 473.00 | 11 155.00 | 185 317.00 | 196 473.00 |
| |
| 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 |
DG Other reserves | 121 000.00 | 116 000.00 | | 121 000.00 |
DH Retained earnings | 784.00 | 524.00 | | 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 911.00 | 5 259.00 | | 13 911.00 |
DL TOTAL (I) | 144 495.00 | 130 584.00 | | 144 495.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 697.00 | 3 534.00 | | 4 697.00 |
DX Trade payables and related accounts | 168.00 | 12 073.00 | | 168.00 |
DY Tax and social security liabilities | 23 619.00 | 34 423.00 | | 23 619.00 |
EA Other liabilities | 12 337.00 | 8 391.00 | | 12 337.00 |
EC TOTAL (IV) | 40 822.00 | 58 422.00 | | 40 822.00 |
EE Grand total (I to V) | 185 317.00 | 189 006.00 | | 185 317.00 |
EI Including equity loans | 4 697.00 | | | 4 697.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 500.00 | | 219 500.00 | 219 500.00 |
FJ Net sales | 219 500.00 | | 219 500.00 | 219 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 219 500.00 | |
FW Other purchases and external expenses | | | 43 100.00 | |
FX Taxes, duties, and similar payments | | | 7 800.00 | |
FY Salaries and Wages | | | 104 725.00 | |
FZ Social Security Contributions | | | 46 881.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 650.00 | |
GE Other Expenses | | | 174.00 | |
GF Total Operating Expenses (II) | | | 203 332.00 | |
GG - OPERATING RESULT (I - II) | | | 16 168.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 27 181.00 | | |
HD Total exceptional income (VII) | | 27 181.00 | | |
HE Exceptional expenses on management operations | | 17.00 | | |
HF Exceptional expenses on capital transactions | | 27 181.00 | | |
HH Total exceptional expenses (VIII) | | 27 198.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -17.00 | | |
HK Income tax | 2 257.00 | 1 521.00 | | 2 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 500.00 | 261 203.00 | | 219 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 589.00 | 255 943.00 | | 205 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 911.00 | 5 259.00 | | 13 911.00 |
