| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 805.00 | 1 805.00 | | 1 805.00 |
AH Goodwill | 21 000.00 | | 21 000.00 | 21 000.00 |
AT Other tangible assets | 14 697.00 | 14 697.00 | | 14 697.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 38 302.00 | 16 502.00 | 21 800.00 | 38 302.00 |
BX Customers and related accounts | 13 457.00 | | 13 457.00 | 13 457.00 |
BZ Other receivables | 14.00 | | 14.00 | 14.00 |
CF Cash and cash equivalents | 4 837.00 | | 4 837.00 | 4 837.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 18 309.00 | | 18 309.00 | 18 309.00 |
CO Grand total (0 to V) | 56 610.00 | 16 502.00 | 40 109.00 | 56 610.00 |
CP Shares due in less than one year | 800.00 | | | 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DH Retained earnings | 22 201.00 | 31 878.00 | | 22 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 638.00 | -9 676.00 | | 4 638.00 |
DL TOTAL (I) | 35 309.00 | 30 671.00 | | 35 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61.00 | 130.00 | | 61.00 |
DX Trade payables and related accounts | 1 265.00 | 2 073.00 | | 1 265.00 |
DY Tax and social security liabilities | 3 474.00 | 25 048.00 | | 3 474.00 |
EC TOTAL (IV) | 4 800.00 | 27 251.00 | | 4 800.00 |
EE Grand total (I to V) | 40 109.00 | 57 922.00 | | 40 109.00 |
EI Including equity loans | 61.00 | | | 61.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 795.00 | | 72 795.00 | 72 795.00 |
FJ Net sales | 72 795.00 | | 72 795.00 | 72 795.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 72 795.00 | |
FW Other purchases and external expenses | | | 24 089.00 | |
FX Taxes, duties, and similar payments | | | 407.00 | |
FY Salaries and Wages | | | 28 800.00 | |
FZ Social Security Contributions | | | 14 862.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 68 157.00 | |
GG - OPERATING RESULT (I - II) | | | 4 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 72 795.00 | 135 570.00 | | 72 795.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 157.00 | 145 246.00 | | 68 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 638.00 | -9 676.00 | | 4 638.00 |
