| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 412.00 | 7 368.00 | 1 044.00 | 8 412.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BJ TOTAL (I) | 308 452.00 | 7 368.00 | 301 084.00 | 308 452.00 |
BX Customers and related accounts | 14 498.00 | | 14 498.00 | 14 498.00 |
BZ Other receivables | 197.00 | | 197.00 | 197.00 |
CF Cash and cash equivalents | 185 660.00 | | 185 660.00 | 185 660.00 |
CH Prepaid expenses | 5 363.00 | | 5 363.00 | 5 363.00 |
CJ TOTAL (II) | 205 718.00 | | 205 718.00 | 205 718.00 |
CO Grand total (0 to V) | 514 171.00 | 7 368.00 | 506 803.00 | 514 171.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 420 291.00 | 445 917.00 | | 420 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 800.00 | -25 626.00 | | 3 800.00 |
DL TOTAL (I) | 429 591.00 | 425 791.00 | | 429 591.00 |
DU Loans and Debts from Credit Institutions (3) | 23 873.00 | 44 071.00 | | 23 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 025.00 | 8 887.00 | | 10 025.00 |
DX Trade payables and related accounts | 1 182.00 | 1 478.00 | | 1 182.00 |
DY Tax and social security liabilities | 42 132.00 | 9 668.00 | | 42 132.00 |
EC TOTAL (IV) | 77 211.00 | 64 104.00 | | 77 211.00 |
EE Grand total (I to V) | 506 803.00 | 489 895.00 | | 506 803.00 |
EG Accrued income and payables due within one year | 77 211.00 | 64 104.00 | | 77 211.00 |
EI Including equity loans | 10 025.00 | | | 10 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 145 263.00 | |
FJ Net sales | | | 145 263.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 495.00 | |
FR Total operating income (I) | | | 149 758.00 | |
FW Other purchases and external expenses | | | 12 551.00 | |
FX Taxes, duties, and similar payments | | | 625.00 | |
FY Salaries and Wages | | | 131 060.00 | |
GB Operating Expenses - Provisions | | | 988.00 | |
GF Total Operating Expenses (II) | | | 145 223.00 | |
GG - OPERATING RESULT (I - II) | | | 4 535.00 | |
GL Other interest and similar income | | | 163.00 | |
GP Total financial income (V) | | | 163.00 | |
GR Interest and similar expenses | | | 898.00 | |
GU Total financial expenses (VI) | | | 898.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -735.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 149 920.00 | 150 595.00 | | 149 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 121.00 | 176 220.00 | | 146 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 800.00 | -25 626.00 | | 3 800.00 |
