| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 694.00 | 537.00 | 31 157.00 | 31 694.00 |
BJ TOTAL (I) | 33 194.00 | 537.00 | 32 657.00 | 33 194.00 |
BX Customers and related accounts | 264.00 | | 264.00 | 264.00 |
BZ Other receivables | 367.00 | | 367.00 | 367.00 |
CF Cash and cash equivalents | 53 118.00 | | 53 118.00 | 53 118.00 |
CJ TOTAL (II) | 53 749.00 | | 53 749.00 | 53 749.00 |
CO Grand total (0 to V) | 86 944.00 | 537.00 | 86 407.00 | 86 944.00 |
CU Other investments | 1 500.00 | | 1 500.00 | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 201.00 | | | 43 201.00 |
DL TOTAL (I) | 45 201.00 | | | 45 201.00 |
DU Loans and Debts from Credit Institutions (3) | 23 000.00 | | | 23 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 074.00 | | | 1 074.00 |
DX Trade payables and related accounts | 2 190.00 | | | 2 190.00 |
DY Tax and social security liabilities | 14 142.00 | | | 14 142.00 |
EA Other liabilities | 800.00 | | | 800.00 |
EC TOTAL (IV) | 41 205.00 | | | 41 205.00 |
EE Grand total (I to V) | 86 407.00 | | | 86 407.00 |
EG Accrued income and payables due within one year | 41 205.00 | | | 41 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 575.00 | | 61 575.00 | 61 575.00 |
FJ Net sales | 61 575.00 | | 61 575.00 | 61 575.00 |
FR Total operating income (I) | | | 61 576.00 | |
FW Other purchases and external expenses | | | 8 156.00 | |
FX Taxes, duties, and similar payments | | | 581.00 | |
FZ Social Security Contributions | | | 612.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 537.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 886.00 | |
GG - OPERATING RESULT (I - II) | | | 51 690.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 060.00 | |
GP Total financial income (V) | | | 3 060.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 521.00 | | | 11 521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 636.00 | | | 64 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 434.00 | | | 21 434.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 201.00 | | | 43 201.00 |
