| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 333.00 | 2 053.00 | 5 280.00 | 7 333.00 |
BH Other financial assets | 501.00 | | 501.00 | 501.00 |
BJ TOTAL (I) | 7 834.00 | 2 053.00 | 5 781.00 | 7 834.00 |
BX Customers and related accounts | 23 547.00 | | 23 547.00 | 23 547.00 |
BZ Other receivables | 15 392.00 | | 15 392.00 | 15 392.00 |
CF Cash and cash equivalents | 2 028.00 | | 2 028.00 | 2 028.00 |
CJ TOTAL (II) | 40 968.00 | | 40 968.00 | 40 968.00 |
CO Grand total (0 to V) | 48 802.00 | 2 053.00 | 46 749.00 | 48 802.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 412.00 | | | 29 412.00 |
DL TOTAL (I) | 30 412.00 | | | 30 412.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118.00 | | | 118.00 |
DX Trade payables and related accounts | 14 329.00 | | | 14 329.00 |
DY Tax and social security liabilities | 1 890.00 | | | 1 890.00 |
EC TOTAL (IV) | 16 337.00 | | | 16 337.00 |
EE Grand total (I to V) | 46 749.00 | | | 46 749.00 |
EI Including equity loans | 118.00 | | | 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 139 889.00 | | 139 889.00 | 139 889.00 |
FJ Net sales | 139 889.00 | | 139 889.00 | 139 889.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28.00 | |
FR Total operating income (I) | | | 139 918.00 | |
FS Purchases of goods (including customs duties) | | | 7.00 | |
FU Purchases of raw materials and other supplies | | | 3 604.00 | |
FW Other purchases and external expenses | | | 83 737.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
FY Salaries and Wages | | | 13 851.00 | |
FZ Social Security Contributions | | | 1 393.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 053.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 105 102.00 | |
GG - OPERATING RESULT (I - II) | | | 34 815.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 198.00 | | | 198.00 |
HH Total exceptional expenses (VIII) | 198.00 | | | 198.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -198.00 | | | -198.00 |
HK Income tax | 5 226.00 | | | 5 226.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 940.00 | | | 139 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 527.00 | | | 110 527.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 412.00 | | | 29 412.00 |
