| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 80 000.00 | | 80 000.00 | 80 000.00 |
BX Customers and related accounts | 119 525.00 | | 119 525.00 | 119 525.00 |
BZ Other receivables | 40.00 | | 40.00 | 40.00 |
CD Marketable securities | 1 418.00 | | 1 418.00 | 1 418.00 |
CF Cash and cash equivalents | 7 586.00 | | 7 586.00 | 7 586.00 |
CJ TOTAL (II) | 128 569.00 | | 128 569.00 | 128 569.00 |
CO Grand total (0 to V) | 208 569.00 | | 208 569.00 | 208 569.00 |
CU Other investments | 80 000.00 | | 80 000.00 | 80 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 117 889.00 | 119 310.00 | | 117 889.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 923.00 | -1 421.00 | | 4 923.00 |
DL TOTAL (I) | 150 312.00 | 145 389.00 | | 150 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 474.00 | 36 336.00 | | 33 474.00 |
DX Trade payables and related accounts | 18.00 | 1 682.00 | | 18.00 |
DY Tax and social security liabilities | 22 676.00 | 26 976.00 | | 22 676.00 |
EA Other liabilities | 2 089.00 | 2 229.00 | | 2 089.00 |
EC TOTAL (IV) | 58 257.00 | 67 223.00 | | 58 257.00 |
EE Grand total (I to V) | 208 569.00 | 212 613.00 | | 208 569.00 |
EG Accrued income and payables due within one year | 58 257.00 | 67 223.00 | | 58 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 62 220.00 | |
FJ Net sales | | | 62 220.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 62 221.00 | |
FW Other purchases and external expenses | | | 12 586.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 29 700.00 | |
FZ Social Security Contributions | | | 14 701.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 56 987.00 | |
GG - OPERATING RESULT (I - II) | | | 5 234.00 | |
GP Total financial income (V) | | | 10.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 319.00 | 483.00 | | 319.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -319.00 | -483.00 | | -319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 322.00 | 62 338.00 | | 62 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 399.00 | 63 759.00 | | 57 399.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 923.00 | -1 421.00 | | 4 923.00 |
