| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 558.00 | 10 660.00 | 11 898.00 | 22 558.00 |
BH Other financial assets | 157 316.00 | | 157 316.00 | 157 316.00 |
BJ TOTAL (I) | 179 874.00 | 10 660.00 | 169 214.00 | 179 874.00 |
BX Customers and related accounts | 603 297.00 | 14 985.00 | 588 312.00 | 603 297.00 |
BZ Other receivables | 162 280.00 | | 162 280.00 | 162 280.00 |
CD Marketable securities | 40 005.00 | | 40 005.00 | 40 005.00 |
CF Cash and cash equivalents | 1 263 058.00 | | 1 263 058.00 | 1 263 058.00 |
CH Prepaid expenses | 42 767.00 | | 42 767.00 | 42 767.00 |
CJ TOTAL (II) | 2 111 407.00 | 14 985.00 | 2 096 421.00 | 2 111 407.00 |
CO Grand total (0 to V) | 2 291 280.00 | 25 645.00 | 2 265 635.00 | 2 291 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 1 733 587.00 | 1 327 833.00 | | 1 733 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 258.00 | 448 754.00 | | -44 258.00 |
DL TOTAL (I) | 1 777 329.00 | 1 864 587.00 | | 1 777 329.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 915.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 586.00 | 3 449.00 | | 586.00 |
DX Trade payables and related accounts | 24 055.00 | 86 636.00 | | 24 055.00 |
DY Tax and social security liabilities | 463 665.00 | 1 539 945.00 | | 463 665.00 |
EA Other liabilities | | 16 988.00 | | |
EC TOTAL (IV) | 488 306.00 | 1 648 933.00 | | 488 306.00 |
EE Grand total (I to V) | 2 265 635.00 | 3 513 520.00 | | 2 265 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 092 481.00 | | 3 092 481.00 | 3 092 481.00 |
FJ Net sales | 3 092 481.00 | | 3 092 481.00 | 3 092 481.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | -6 181.00 | |
FQ Other income | | | 35 117.00 | |
FR Total operating income (I) | | | 3 121 417.00 | |
FW Other purchases and external expenses | | | 490 976.00 | |
FX Taxes, duties, and similar payments | | | 73 797.00 | |
FY Salaries and Wages | | | 2 046 668.00 | |
FZ Social Security Contributions | | | 482 369.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 090.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 8 174.00 | |
GF Total Operating Expenses (II) | | | 3 108 075.00 | |
GG - OPERATING RESULT (I - II) | | | 13 342.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 57 600.00 | 5 876.00 | | 57 600.00 |
HH Total exceptional expenses (VIII) | 57 600.00 | 5 876.00 | | 57 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -57 600.00 | -5 876.00 | | -57 600.00 |
HK Income tax | | 187 224.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 121 417.00 | 8 119 001.00 | | 3 121 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 165 675.00 | 7 670 247.00 | | 3 165 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 258.00 | 448 754.00 | | -44 258.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 167 461.00 | | 12 412.00 | 167 461.00 |
I3 DECREASES Total Financial Fixed Assets | | | 157 316.00 | |
I4 DECREASES Grand Total | | | 179 874.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 558.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 146.00 | | 12 412.00 | 10 146.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 157 316.00 | | | 157 316.00 |
