| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 393.00 | | 2 393.00 | 2 393.00 |
AT Other tangible assets | 5 510.00 | 4 574.00 | 936.00 | 5 510.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 10 303.00 | 4 574.00 | 5 729.00 | 10 303.00 |
BT Goods | 2 200.00 | | 2 200.00 | 2 200.00 |
CF Cash and cash equivalents | 56 799.00 | | 56 799.00 | 56 799.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 58 999.00 | | 58 999.00 | 58 999.00 |
CO Grand total (0 to V) | 69 301.00 | 4 574.00 | 64 727.00 | 69 301.00 |
| |
| 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 | 26 974.00 | 18 232.00 | | 26 974.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 271.00 | 8 742.00 | | 9 271.00 |
DL TOTAL (I) | 45 045.00 | 35 774.00 | | 45 045.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 049.00 | 12 519.00 | | 10 049.00 |
DX Trade payables and related accounts | 7 968.00 | 3 455.00 | | 7 968.00 |
DY Tax and social security liabilities | 1 665.00 | 1 544.00 | | 1 665.00 |
EC TOTAL (IV) | 19 682.00 | 17 518.00 | | 19 682.00 |
EE Grand total (I to V) | 64 727.00 | 53 291.00 | | 64 727.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 78 084.00 | |
FJ Net sales | | | 78 084.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 78 084.00 | |
FS Purchases of goods (including customs duties) | | | 25 117.00 | |
FT Inventory change (goods) | | | -450.00 | |
FW Other purchases and external expenses | | | 41 217.00 | |
FX Taxes, duties, and similar payments | | | 50.00 | |
GB Operating Expenses - Provisions | | | 1 164.00 | |
GF Total Operating Expenses (II) | | | 67 098.00 | |
GG - OPERATING RESULT (I - II) | | | 10 986.00 | |
GP Total financial income (V) | | | 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 098.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 633.00 | | |
HH Total exceptional expenses (VIII) | 162.00 | 5.00 | | 162.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -162.00 | 1 628.00 | | -162.00 |
HK Income tax | 1 665.00 | 1 544.00 | | 1 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 196.00 | 76 347.00 | | 78 196.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 925.00 | 67 605.00 | | 68 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 271.00 | 8 742.00 | | 9 271.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 7 968.00 | 7 968.00 | | 7 968.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 049.00 | 10 049.00 | | 10 049.00 |
UT Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 665.00 | 1 665.00 | | 1 665.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 400.00 | | 2 400.00 | 2 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 682.00 | 19 682.00 | | 19 682.00 |
