| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 237.00 | 237.00 | | 237.00 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 3 140.00 | 6 860.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 4 265.00 | 1 921.00 | 2 344.00 | 4 265.00 |
AT Other tangible assets | 32 531.00 | 5 750.00 | 26 781.00 | 32 531.00 |
BH Other financial assets | 18 659.00 | | 18 659.00 | 18 659.00 |
BJ TOTAL (I) | 65 692.00 | 11 048.00 | 54 644.00 | 65 692.00 |
BZ Other receivables | 1 775.00 | | 1 775.00 | 1 775.00 |
CF Cash and cash equivalents | 102 119.00 | | 102 119.00 | 102 119.00 |
CH Prepaid expenses | 7 232.00 | | 7 232.00 | 7 232.00 |
CJ TOTAL (II) | 111 126.00 | | 111 126.00 | 111 126.00 |
CO Grand total (0 to V) | 176 818.00 | 11 048.00 | 165 770.00 | 176 818.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 912.00 | | | 29 912.00 |
DL TOTAL (I) | 39 912.00 | | | 39 912.00 |
DU Loans and Debts from Credit Institutions (3) | 31 985.00 | | | 31 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 512.00 | | | 60 512.00 |
DX Trade payables and related accounts | 21 923.00 | | | 21 923.00 |
DY Tax and social security liabilities | 11 437.00 | | | 11 437.00 |
EC TOTAL (IV) | 125 857.00 | | | 125 857.00 |
EE Grand total (I to V) | 165 770.00 | | | 165 770.00 |
EG Accrued income and payables due within one year | 99 321.00 | | | 99 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 351 940.00 | | 351 940.00 | 351 940.00 |
FJ Net sales | 351 940.00 | | 351 940.00 | 351 940.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 351 948.00 | |
FS Purchases of goods (including customs duties) | | | 180 218.00 | |
FU Purchases of raw materials and other supplies | | | 1 289.00 | |
FW Other purchases and external expenses | | | 74 868.00 | |
FX Taxes, duties, and similar payments | | | 1 714.00 | |
FY Salaries and Wages | | | 43 618.00 | |
FZ Social Security Contributions | | | 3 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 048.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 316 154.00 | |
GG - OPERATING RESULT (I - II) | | | 35 794.00 | |
GR Interest and similar expenses | | | 680.00 | |
GU Total financial expenses (VI) | | | 680.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -680.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 114.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | | | -20.00 |
HK Income tax | 5 182.00 | | | 5 182.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 948.00 | | | 351 948.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 322 035.00 | | | 322 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 912.00 | | | 29 912.00 |
