| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 358.00 | 358.00 | | 358.00 |
BJ TOTAL (I) | 358.00 | 358.00 | | 358.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 049.00 | | 3 049.00 | 3 049.00 |
CD Marketable securities | 74 139.00 | 365.00 | 73 773.00 | 74 139.00 |
CF Cash and cash equivalents | 33 881.00 | | 33 881.00 | 33 881.00 |
CJ TOTAL (II) | 111 069.00 | 365.00 | 110 704.00 | 111 069.00 |
CO Grand total (0 to V) | 111 428.00 | 724.00 | 110 704.00 | 111 428.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DD Legal reserve (1) | 29 422.00 | 29 422.00 | | 29 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 265.00 | 3 629.00 | | 9 265.00 |
DL TOTAL (I) | 102 688.00 | 97 052.00 | | 102 688.00 |
DU Loans and Debts from Credit Institutions (3) | 2.00 | 41.00 | | 2.00 |
DX Trade payables and related accounts | 2 317.00 | 3 375.00 | | 2 317.00 |
DY Tax and social security liabilities | 3 954.00 | 5 404.00 | | 3 954.00 |
EA Other liabilities | 1 741.00 | 15 000.00 | | 1 741.00 |
EC TOTAL (IV) | 8 015.00 | 23 822.00 | | 8 015.00 |
EE Grand total (I to V) | 110 704.00 | 120 874.00 | | 110 704.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 35 686.00 | |
FR Total operating income (I) | | | 35 686.00 | |
FW Other purchases and external expenses | | | 21 997.00 | |
FX Taxes, duties, and similar payments | | | 616.00 | |
GF Total Operating Expenses (II) | | | 22 613.00 | |
GG - OPERATING RESULT (I - II) | | | 13 073.00 | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 201.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 2.00 | | |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | 2.00 | | -1.00 |
HK Income tax | 3 603.00 | 1 396.00 | | 3 603.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 687.00 | 33 795.00 | | 35 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 421.00 | 30 166.00 | | 26 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 265.00 | 3 629.00 | | 9 265.00 |