| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 350.00 | 1 350.00 | | 1 350.00 |
AT Other tangible assets | 5 387.00 | 5 387.00 | | 5 387.00 |
BJ TOTAL (I) | 6 737.00 | 6 737.00 | | 6 737.00 |
BX Customers and related accounts | 62 039.00 | | 62 039.00 | 62 039.00 |
BZ Other receivables | 621.00 | | 621.00 | 621.00 |
CF Cash and cash equivalents | 37 263.00 | | 37 263.00 | 37 263.00 |
CJ TOTAL (II) | 99 924.00 | | 99 924.00 | 99 924.00 |
CO Grand total (0 to V) | 106 662.00 | 6 737.00 | 99 924.00 | 106 662.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 33 390.00 | 24 082.00 | | 33 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 264.00 | 9 308.00 | | 25 264.00 |
DL TOTAL (I) | 65 255.00 | 39 990.00 | | 65 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 777.00 | | | 777.00 |
DX Trade payables and related accounts | 706.00 | 134.00 | | 706.00 |
DY Tax and social security liabilities | 26 248.00 | | | 26 248.00 |
EA Other liabilities | 6 935.00 | | | 6 935.00 |
EC TOTAL (IV) | 34 668.00 | 134.00 | | 34 668.00 |
EE Grand total (I to V) | 99 924.00 | 40 125.00 | | 99 924.00 |
EG Accrued income and payables due within one year | 34 668.00 | 134.00 | | 34 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 7 590.00 | | 7 590.00 | 7 590.00 |
FG Production sold - services | 93 378.00 | | 93 378.00 | 93 378.00 |
FJ Net sales | 100 968.00 | | 100 968.00 | 100 968.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 189.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 120 172.00 | |
FW Other purchases and external expenses | | | 45 793.00 | |
FX Taxes, duties, and similar payments | | | 927.00 | |
FY Salaries and Wages | | | 32 696.00 | |
FZ Social Security Contributions | | | 10 748.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 275.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 90 448.00 | |
GG - OPERATING RESULT (I - II) | | | 29 723.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 459.00 | 1 329.00 | | 4 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 172.00 | 94 653.00 | | 120 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 908.00 | 85 345.00 | | 94 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 264.00 | 9 308.00 | | 25 264.00 |
