| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 42 190.00 | 42 190.00 | | 42 190.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 42 190.00 | 42 190.00 | | 42 190.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 36 661.00 | | 36 661.00 | 36 661.00 |
BZ Other receivables | 2 845.00 | | 2 845.00 | 2 845.00 |
CF Cash and cash equivalents | 153 176.00 | | 153 176.00 | 153 176.00 |
CH Prepaid expenses | 9 417.00 | | 9 417.00 | 9 417.00 |
CJ TOTAL (II) | 202 100.00 | | 202 100.00 | 202 100.00 |
CO Grand total (0 to V) | 244 290.00 | 42 190.00 | 202 100.00 | 244 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 800.00 | 45 800.00 | | 45 800.00 |
DD Legal reserve (1) | 4 580.00 | 4 580.00 | | 4 580.00 |
DG Other reserves | 121 975.00 | 121 975.00 | | 121 975.00 |
DH Retained earnings | -124 837.00 | -185 115.00 | | -124 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 986.00 | 60 278.00 | | 49 986.00 |
DL TOTAL (I) | 97 504.00 | 47 518.00 | | 97 504.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 186.00 | 48 459.00 | | 48 186.00 |
DX Trade payables and related accounts | 12 087.00 | 16 781.00 | | 12 087.00 |
DY Tax and social security liabilities | 11 626.00 | 7 220.00 | | 11 626.00 |
EB Prepaid income (2) | 32 697.00 | 30 992.00 | | 32 697.00 |
EC TOTAL (IV) | 104 596.00 | 103 452.00 | | 104 596.00 |
EE Grand total (I to V) | 202 100.00 | 150 970.00 | | 202 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 152 647.00 | |
FJ Net sales | | | 152 647.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 152 649.00 | |
FW Other purchases and external expenses | | | 58 251.00 | |
FX Taxes, duties, and similar payments | | | 3 847.00 | |
FY Salaries and Wages | | | 27 150.00 | |
FZ Social Security Contributions | | | 11 897.00 | |
GE Other Expenses | | | 1 519.00 | |
GF Total Operating Expenses (II) | | | 102 664.00 | |
GG - OPERATING RESULT (I - II) | | | 49 986.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 91.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 91.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 152 650.00 | 119 615.00 | | 152 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 664.00 | 59 337.00 | | 102 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 986.00 | 60 278.00 | | 49 986.00 |
