| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 863.00 | 1 863.00 | | 1 863.00 |
BH Other financial assets | 1 887.00 | | 1 887.00 | 1 887.00 |
BJ TOTAL (I) | 3 750.00 | 1 863.00 | 1 887.00 | 3 750.00 |
BT Goods | 9 440.00 | | 9 440.00 | 9 440.00 |
BX Customers and related accounts | 2 779.00 | | 2 779.00 | 2 779.00 |
BZ Other receivables | 555.00 | | 555.00 | 555.00 |
CD Marketable securities | 52 754.00 | | 52 754.00 | 52 754.00 |
CF Cash and cash equivalents | 97 444.00 | | 97 444.00 | 97 444.00 |
CH Prepaid expenses | 409.00 | | 409.00 | 409.00 |
CJ TOTAL (II) | 163 382.00 | | 163 382.00 | 163 382.00 |
CO Grand total (0 to V) | 167 133.00 | 1 863.00 | 165 270.00 | 167 133.00 |
| |
| 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 | 27 535.00 | 27 535.00 | | 27 535.00 |
DH Retained earnings | 111 673.00 | 105 502.00 | | 111 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 427.00 | 6 172.00 | | 6 427.00 |
DL TOTAL (I) | 154 020.00 | 147 593.00 | | 154 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 760.00 | 1 761.00 | | 1 760.00 |
DX Trade payables and related accounts | 3 083.00 | 2 582.00 | | 3 083.00 |
DY Tax and social security liabilities | 6 406.00 | 3 949.00 | | 6 406.00 |
EC TOTAL (IV) | 11 249.00 | 8 292.00 | | 11 249.00 |
EE Grand total (I to V) | 165 270.00 | 155 885.00 | | 165 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 209 649.00 | | 209 649.00 | 209 649.00 |
FJ Net sales | 209 649.00 | | 209 649.00 | 209 649.00 |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 209 695.00 | |
FS Purchases of goods (including customs duties) | | | 139 065.00 | |
FT Inventory change (goods) | | | 170.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 26 991.00 | |
FX Taxes, duties, and similar payments | | | 3 755.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 7 527.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 201 514.00 | |
GG - OPERATING RESULT (I - II) | | | 8 181.00 | |
GL Other interest and similar income | | | 105.00 | |
GN Positive exchange differences | | | 9.00 | |
GP Total financial income (V) | | | 115.00 | |
GS Negative differences of foreign exchange | | | 532.00 | |
GU Total financial expenses (VI) | | | 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -417.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 38.00 | | | 38.00 |
HH Total exceptional expenses (VIII) | 38.00 | | | 38.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38.00 | | | -38.00 |
HK Income tax | 1 299.00 | 1 255.00 | | 1 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 810.00 | 180 811.00 | | 209 810.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 383.00 | 174 639.00 | | 203 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 427.00 | 6 172.00 | | 6 427.00 |
