| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 951.00 | 1 951.00 | | 1 951.00 |
AN Land | 890.00 | | 890.00 | 890.00 |
AT Other tangible assets | 2 956.00 | 3 847.00 | -890.00 | 2 956.00 |
BH Other financial assets | 1 372.00 | | 1 372.00 | 1 372.00 |
BJ TOTAL (I) | 27 190.00 | 5 798.00 | 21 392.00 | 27 190.00 |
BT Goods | 1 328.00 | | 1 328.00 | 1 328.00 |
BX Customers and related accounts | 29 854.00 | 13 390.00 | 16 464.00 | 29 854.00 |
BZ Other receivables | 41 291.00 | | 41 291.00 | 41 291.00 |
CF Cash and cash equivalents | 126 760.00 | | 126 760.00 | 126 760.00 |
CJ TOTAL (II) | 199 232.00 | 13 390.00 | 185 842.00 | 199 232.00 |
CO Grand total (0 to V) | 226 422.00 | 19 188.00 | 207 234.00 | 226 422.00 |
CU Other investments | 20 020.00 | | 20 020.00 | 20 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 118 442.00 | 98 641.00 | | 118 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 122.00 | 19 801.00 | | 6 122.00 |
DL TOTAL (I) | 132 949.00 | 126 827.00 | | 132 949.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 775.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 908.00 | 4 127.00 | | 4 908.00 |
DX Trade payables and related accounts | 26 349.00 | 24 779.00 | | 26 349.00 |
DY Tax and social security liabilities | 42 084.00 | 33 619.00 | | 42 084.00 |
DZ Fixed asset liabilities and related accounts | 895.00 | | | 895.00 |
EC TOTAL (IV) | 74 285.00 | 63 300.00 | | 74 285.00 |
EE Grand total (I to V) | 207 234.00 | 190 126.00 | | 207 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 976.00 | | 3 976.00 | 3 976.00 |
FG Production sold - services | | 156 966.00 | 156 966.00 | |
FJ Net sales | 3 976.00 | 156 966.00 | 160 941.00 | 3 976.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 160 942.00 | |
FS Purchases of goods (including customs duties) | | | 2 030.00 | |
FT Inventory change (goods) | | | 628.00 | |
FW Other purchases and external expenses | | | 36 425.00 | |
FX Taxes, duties, and similar payments | | | 4 977.00 | |
FY Salaries and Wages | | | 87 256.00 | |
FZ Social Security Contributions | | | 23 311.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 154 626.00 | |
GG - OPERATING RESULT (I - II) | | | 6 315.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 453.00 | |
GP Total financial income (V) | | | 453.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 50.00 | 20.00 | | 50.00 |
HD Total exceptional income (VII) | 50.00 | 20.00 | | 50.00 |
HE Exceptional expenses on management operations | 266.00 | 655.00 | | 266.00 |
HH Total exceptional expenses (VIII) | 266.00 | 655.00 | | 266.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -216.00 | -635.00 | | -216.00 |
HK Income tax | 431.00 | | | 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 445.00 | 175 340.00 | | 161 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 323.00 | 155 539.00 | | 155 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 122.00 | 19 801.00 | | 6 122.00 |
