| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 23 200.00 | | 23 200.00 | 23 200.00 |
AT Other tangible assets | 17 069.00 | 15 587.00 | 1 482.00 | 17 069.00 |
BH Other financial assets | 650.00 | | 650.00 | 650.00 |
BJ TOTAL (I) | 40 919.00 | 15 587.00 | 25 332.00 | 40 919.00 |
BV Advances and down payments on orders | 9 600.00 | | 9 600.00 | 9 600.00 |
BX Customers and related accounts | 30 444.00 | | 30 444.00 | 30 444.00 |
BZ Other receivables | 140.00 | | 140.00 | 140.00 |
CF Cash and cash equivalents | 4 451.00 | | 4 451.00 | 4 451.00 |
CH Prepaid expenses | 11 614.00 | | 11 614.00 | 11 614.00 |
CJ TOTAL (II) | 56 249.00 | | 56 249.00 | 56 249.00 |
CO Grand total (0 to V) | 97 168.00 | 15 587.00 | 81 581.00 | 97 168.00 |
CP Shares due in less than one year | 650.00 | | | 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DF Regulated reserves (1) | 18 456.00 | 18 456.00 | | 18 456.00 |
DG Other reserves | 8 776.00 | 8 776.00 | | 8 776.00 |
DH Retained earnings | -2 884.00 | -393.00 | | -2 884.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 278.00 | -2 491.00 | | 9 278.00 |
DL TOTAL (I) | 35 225.00 | 25 948.00 | | 35 225.00 |
DU Loans and Debts from Credit Institutions (3) | 4 274.00 | 7 221.00 | | 4 274.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 782.00 | 3 969.00 | | 3 782.00 |
DX Trade payables and related accounts | 13 021.00 | 5 241.00 | | 13 021.00 |
DY Tax and social security liabilities | 25 279.00 | 9 997.00 | | 25 279.00 |
EC TOTAL (IV) | 46 355.00 | 26 428.00 | | 46 355.00 |
EE Grand total (I to V) | 81 581.00 | 52 376.00 | | 81 581.00 |
EG Accrued income and payables due within one year | 46 355.00 | 26 428.00 | | 46 355.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 274.00 | 7 221.00 | | 4 274.00 |
EI Including equity loans | 3 782.00 | | | 3 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 071.00 | | 129 071.00 | 129 071.00 |
FJ Net sales | 129 071.00 | | 129 071.00 | 129 071.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 129 071.00 | |
FW Other purchases and external expenses | | | 52 193.00 | |
FX Taxes, duties, and similar payments | | | 3 396.00 | |
FY Salaries and Wages | | | 50 814.00 | |
FZ Social Security Contributions | | | 2 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 538.00 | |
GE Other Expenses | | | 4 803.00 | |
GF Total Operating Expenses (II) | | | 114 130.00 | |
GG - OPERATING RESULT (I - II) | | | 14 941.00 | |
GR Interest and similar expenses | | | 112.00 | |
GU Total financial expenses (VI) | | | 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 987.00 | | | 987.00 |
HB Exceptional income from capital transactions | | 7 894.00 | | |
HD Total exceptional income (VII) | 987.00 | 7 894.00 | | 987.00 |
HE Exceptional expenses on management operations | 5 410.00 | 5 817.00 | | 5 410.00 |
HF Exceptional expenses on capital transactions | | 7 894.00 | | |
HH Total exceptional expenses (VIII) | 5 410.00 | 13 711.00 | | 5 410.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 423.00 | -5 817.00 | | -4 423.00 |
HK Income tax | 1 128.00 | | | 1 128.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 058.00 | 122 900.00 | | 130 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 780.00 | 125 391.00 | | 120 780.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 278.00 | -2 491.00 | | 9 278.00 |
