| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 340.00 | 4 340.00 | | 4 340.00 |
AT Other tangible assets | 2 792.00 | 707.00 | 2 085.00 | 2 792.00 |
BJ TOTAL (I) | 16 902.00 | 5 047.00 | 11 855.00 | 16 902.00 |
BX Customers and related accounts | 62 751.00 | | 62 751.00 | 62 751.00 |
BZ Other receivables | 5 006.00 | | 5 006.00 | 5 006.00 |
CF Cash and cash equivalents | 39 135.00 | | 39 135.00 | 39 135.00 |
CH Prepaid expenses | 1 563.00 | | 1 563.00 | 1 563.00 |
CJ TOTAL (II) | 108 455.00 | | 108 455.00 | 108 455.00 |
CO Grand total (0 to V) | 125 357.00 | 5 047.00 | 120 310.00 | 125 357.00 |
CU Other investments | 9 770.00 | | 9 770.00 | 9 770.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | | | 12 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 246.00 | | | 246.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 273.00 | | | 70 273.00 |
DL TOTAL (I) | 83 519.00 | | | 83 519.00 |
DV Miscellaneous Loans and Financial Debts (4) | 209.00 | | | 209.00 |
DX Trade payables and related accounts | 17 306.00 | | | 17 306.00 |
DY Tax and social security liabilities | 19 277.00 | | | 19 277.00 |
EC TOTAL (IV) | 36 791.00 | | | 36 791.00 |
EE Grand total (I to V) | 120 310.00 | | | 120 310.00 |
EG Accrued income and payables due within one year | 36 791.00 | | | 36 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 186 285.00 | | 186 285.00 | 186 285.00 |
FJ Net sales | 186 285.00 | | 186 285.00 | 186 285.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 186 294.00 | |
FW Other purchases and external expenses | | | 105 943.00 | |
FX Taxes, duties, and similar payments | | | 1 832.00 | |
FY Salaries and Wages | | | 28 808.00 | |
FZ Social Security Contributions | | | 11 274.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 147 861.00 | |
GG - OPERATING RESULT (I - II) | | | 38 433.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 220.00 | |
GP Total financial income (V) | | | 38 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 53.00 | | | 53.00 |
HH Total exceptional expenses (VIII) | 53.00 | | | 53.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -53.00 | | | -53.00 |
HK Income tax | 6 326.00 | | | 6 326.00 |
HL TOTAL REVENUE (I + III + V + VII) | 224 514.00 | | | 224 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 241.00 | | | 154 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 273.00 | | | 70 273.00 |
