| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 888.00 | 1 888.00 | | 1 888.00 |
BJ TOTAL (I) | 1 888.00 | 1 888.00 | | 1 888.00 |
BL Raw materials, supplies | 2 214.00 | 2 214.00 | | 2 214.00 |
BX Customers and related accounts | 33 671.00 | | 33 671.00 | 33 671.00 |
BZ Other receivables | 1 535.00 | | 1 535.00 | 1 535.00 |
CD Marketable securities | 14 155.00 | | 14 155.00 | 14 155.00 |
CF Cash and cash equivalents | 129 461.00 | | 129 461.00 | 129 461.00 |
CJ TOTAL (II) | 181 036.00 | 2 214.00 | 178 822.00 | 181 036.00 |
CO Grand total (0 to V) | 182 925.00 | 4 102.00 | 178 822.00 | 182 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 308.00 | 8 308.00 | | 8 308.00 |
DD Legal reserve (1) | 831.00 | 831.00 | | 831.00 |
DG Other reserves | 12 707.00 | 8 001.00 | | 12 707.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 364.00 | 4 706.00 | | 4 364.00 |
DL TOTAL (I) | 26 211.00 | 21 847.00 | | 26 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230.00 | 230.00 | | 230.00 |
DX Trade payables and related accounts | 147 291.00 | 74 034.00 | | 147 291.00 |
DY Tax and social security liabilities | 1 183.00 | 416.00 | | 1 183.00 |
EA Other liabilities | 3 906.00 | 4 002.00 | | 3 906.00 |
EC TOTAL (IV) | 152 611.00 | 78 684.00 | | 152 611.00 |
EE Grand total (I to V) | 178 822.00 | 100 530.00 | | 178 822.00 |
EG Accrued income and payables due within one year | 152 611.00 | 78 684.00 | | 152 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 797 092.00 | | 797 092.00 | 797 092.00 |
FG Production sold - services | 951.00 | | 951.00 | 951.00 |
FJ Net sales | 798 043.00 | | 798 043.00 | 798 043.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 798 044.00 | |
FS Purchases of goods (including customs duties) | | | 783 140.00 | |
FU Purchases of raw materials and other supplies | | | 174.00 | |
FW Other purchases and external expenses | | | 11 227.00 | |
FX Taxes, duties, and similar payments | | | 254.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 794 797.00 | |
GG - OPERATING RESULT (I - II) | | | 3 247.00 | |
GO Net income from sales of marketable securities | | | 177.00 | |
GP Total financial income (V) | | | 177.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 941.00 | 4 654.00 | | 941.00 |
HD Total exceptional income (VII) | 941.00 | 4 654.00 | | 941.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 941.00 | 4 654.00 | | 941.00 |
HL TOTAL REVENUE (I + III + V + VII) | 799 162.00 | 659 651.00 | | 799 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 794 797.00 | 654 945.00 | | 794 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 364.00 | 4 706.00 | | 4 364.00 |
