| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 462.00 | | 462.00 | 462.00 |
AT Other tangible assets | 3 843.00 | 2 707.00 | 1 136.00 | 3 843.00 |
BJ TOTAL (I) | 4 305.00 | 2 707.00 | 1 598.00 | 4 305.00 |
BX Customers and related accounts | 5 208.00 | | 5 208.00 | 5 208.00 |
BZ Other receivables | 1 188.00 | | 1 188.00 | 1 188.00 |
CF Cash and cash equivalents | 177 159.00 | | 177 159.00 | 177 159.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 183 554.00 | | 183 554.00 | 183 554.00 |
CO Grand total (0 to V) | 187 860.00 | 2 707.00 | 185 152.00 | 187 860.00 |
| |
| 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 |
DG Other reserves | 45 820.00 | 45 820.00 | | 45 820.00 |
DH Retained earnings | -49 384.00 | | | -49 384.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 042.00 | -49 384.00 | | 54 042.00 |
DL TOTAL (I) | 58 863.00 | 4 821.00 | | 58 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 109 587.00 | 76 548.00 | | 109 587.00 |
DX Trade payables and related accounts | 4 756.00 | 10 099.00 | | 4 756.00 |
DY Tax and social security liabilities | 11 585.00 | 12 482.00 | | 11 585.00 |
EA Other liabilities | 361.00 | 120.00 | | 361.00 |
EC TOTAL (IV) | 126 289.00 | 99 248.00 | | 126 289.00 |
EE Grand total (I to V) | 185 152.00 | 104 069.00 | | 185 152.00 |
EG Accrued income and payables due within one year | 126 289.00 | | | 126 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 289 510.00 | |
FJ Net sales | | | 289 510.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 289 516.00 | |
FW Other purchases and external expenses | | | 35 010.00 | |
FX Taxes, duties, and similar payments | | | 382.00 | |
FY Salaries and Wages | | | 198 258.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 824.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 234 484.00 | |
GG - OPERATING RESULT (I - II) | | | 55 032.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 46.00 | |
GP Total financial income (V) | | | 46.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 108.00 | | | 108.00 |
HH Total exceptional expenses (VIII) | 322.00 | | | 322.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -214.00 | | | -214.00 |
HK Income tax | 822.00 | | | 822.00 |
HL TOTAL REVENUE (I + III + V + VII) | 289 670.00 | 111 175.00 | | 289 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 235 628.00 | 160 558.00 | | 235 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 042.00 | -49 383.00 | | 54 042.00 |
