| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 681.00 | 1 841.00 | 840.00 | 2 681.00 |
BJ TOTAL (I) | 46 006.00 | 1 841.00 | 44 165.00 | 46 006.00 |
BZ Other receivables | 9 217.00 | | 9 217.00 | 9 217.00 |
CF Cash and cash equivalents | 142 458.00 | | 142 458.00 | 142 458.00 |
CH Prepaid expenses | 250.00 | | 250.00 | 250.00 |
CJ TOTAL (II) | 151 925.00 | | 151 925.00 | 151 925.00 |
CO Grand total (0 to V) | 197 931.00 | 1 841.00 | 196 090.00 | 197 931.00 |
CU Other investments | 43 325.00 | | 43 325.00 | 43 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 73 000.00 | 73 000.00 | | 73 000.00 |
DH Retained earnings | 438.00 | 20.00 | | 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 147.00 | 16 418.00 | | 21 147.00 |
DL TOTAL (I) | 171 585.00 | 166 438.00 | | 171 585.00 |
DU Loans and Debts from Credit Institutions (3) | 182.00 | 194.00 | | 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 825.00 | | | 3 825.00 |
DX Trade payables and related accounts | 436.00 | 594.00 | | 436.00 |
DY Tax and social security liabilities | 20 062.00 | 23 957.00 | | 20 062.00 |
EC TOTAL (IV) | 24 505.00 | 24 746.00 | | 24 505.00 |
EE Grand total (I to V) | 196 090.00 | 191 184.00 | | 196 090.00 |
EG Accrued income and payables due within one year | 24 505.00 | 24 746.00 | | 24 505.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 182.00 | 194.00 | | 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 144 000.00 | |
FJ Net sales | | | 144 000.00 | |
FR Total operating income (I) | | | 144 000.00 | |
FW Other purchases and external expenses | | | 8 310.00 | |
FX Taxes, duties, and similar payments | | | 1 288.00 | |
FY Salaries and Wages | | | 88 712.00 | |
FZ Social Security Contributions | | | 36 142.00 | |
GB Operating Expenses - Provisions | | | 429.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 134 885.00 | |
GG - OPERATING RESULT (I - II) | | | 9 116.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 500.00 | |
GP Total financial income (V) | | | 13 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 443.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -443.00 | | |
HK Income tax | 1 469.00 | 438.00 | | 1 469.00 |
HL TOTAL REVENUE (I + III + V + VII) | 157 500.00 | 156 751.00 | | 157 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 354.00 | 140 333.00 | | 136 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 147.00 | 16 418.00 | | 21 147.00 |
