| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 001.00 | 845.00 | 156.00 | 1 001.00 |
AT Other tangible assets | 18 117.00 | 18 117.00 | | 18 117.00 |
BJ TOTAL (I) | 19 118.00 | 18 962.00 | 156.00 | 19 118.00 |
BX Customers and related accounts | 14 165.00 | | 14 165.00 | 14 165.00 |
BZ Other receivables | 929.00 | | 929.00 | 929.00 |
CF Cash and cash equivalents | 72 447.00 | | 72 447.00 | 72 447.00 |
CJ TOTAL (II) | 87 541.00 | | 87 541.00 | 87 541.00 |
CO Grand total (0 to V) | 106 659.00 | 18 962.00 | 87 697.00 | 106 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 42 601.00 | 22 716.00 | | 42 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 567.00 | 19 886.00 | | 19 567.00 |
DL TOTAL (I) | 67 668.00 | 48 101.00 | | 67 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 193.00 | 5 193.00 | | 5 193.00 |
DX Trade payables and related accounts | 9 642.00 | 3 318.00 | | 9 642.00 |
DY Tax and social security liabilities | 5 194.00 | 7 508.00 | | 5 194.00 |
EC TOTAL (IV) | 20 029.00 | 16 019.00 | | 20 029.00 |
EE Grand total (I to V) | 87 697.00 | 64 121.00 | | 87 697.00 |
EG Accrued income and payables due within one year | 20 029.00 | 16 019.00 | | 20 029.00 |
EI Including equity loans | 5 193.00 | | | 5 193.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | 181 313.00 | | 181 313.00 | 181 313.00 |
FJ Net sales | 181 313.00 | | 181 313.00 | 181 313.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 181 315.00 | |
FU Purchases of raw materials and other supplies | | | 98 451.00 | |
FW Other purchases and external expenses | | | 16 744.00 | |
FX Taxes, duties, and similar payments | | | 5 594.00 | |
FY Salaries and Wages | | | 37 074.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 174.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 158 037.00 | |
GG - OPERATING RESULT (I - II) | | | 23 278.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 711.00 | 3 723.00 | | 3 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181 315.00 | 143 812.00 | | 181 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 748.00 | 123 926.00 | | 161 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 567.00 | 19 886.00 | | 19 567.00 |
