| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 138.00 | |
BJ TOTAL (I) | | | 10 138.00 | |
BX Customers and related accounts | | | 32 420.00 | |
BZ Other receivables | | | 1 377.00 | |
CF Cash and cash equivalents | | | 157 585.00 | |
CH Prepaid expenses | | | 994.00 | |
CJ TOTAL (II) | | | 192 376.00 | |
CO Grand total (0 to V) | | | 202 514.00 | |
CS Evaluated investments - equity method | | | 10 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 13 206.00 | | | 13 206.00 |
DH Retained earnings | 112 660.00 | 112 660.00 | | 112 660.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 842.00 | 13 206.00 | | 18 842.00 |
DL TOTAL (I) | 161 208.00 | 142 366.00 | | 161 208.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 541.00 | 2 541.00 | | 2 541.00 |
DX Trade payables and related accounts | 3 309.00 | 4 963.00 | | 3 309.00 |
DY Tax and social security liabilities | 35 193.00 | 30 630.00 | | 35 193.00 |
EA Other liabilities | 262.00 | 302.00 | | 262.00 |
EC TOTAL (IV) | 41 306.00 | 38 436.00 | | 41 306.00 |
EE Grand total (I to V) | 202 514.00 | 180 802.00 | | 202 514.00 |
EI Including equity loans | 2 541.00 | | | 2 541.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 152 387.00 | |
FJ Net sales | | | 152 387.00 | |
FQ Other income | | | 660.00 | |
FR Total operating income (I) | | | 153 047.00 | |
FW Other purchases and external expenses | | | 14 587.00 | |
FX Taxes, duties, and similar payments | | | 3 386.00 | |
FY Salaries and Wages | | | 75 000.00 | |
FZ Social Security Contributions | | | 37 066.00 | |
GE Other Expenses | | | 362.00 | |
GF Total Operating Expenses (II) | | | 130 401.00 | |
GG - OPERATING RESULT (I - II) | | | 22 646.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 804.00 | 2 825.00 | | 3 804.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 047.00 | 132 051.00 | | 153 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 205.00 | 118 845.00 | | 134 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 842.00 | 13 206.00 | | 18 842.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 10 138.00 | | | 10 138.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 138.00 | | | 10 138.00 |
