| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 990.00 | 2 752.00 | 238.00 | 2 990.00 |
AT Other tangible assets | 584.00 | 584.00 | | 584.00 |
BH Other financial assets | 1 930.00 | | 1 930.00 | 1 930.00 |
BJ TOTAL (I) | 5 504.00 | 3 337.00 | 2 168.00 | 5 504.00 |
BT Goods | 406.00 | | 406.00 | 406.00 |
BX Customers and related accounts | 32 895.00 | | 32 895.00 | 32 895.00 |
BZ Other receivables | 3 245.00 | | 3 245.00 | 3 245.00 |
CF Cash and cash equivalents | 90 481.00 | | 90 481.00 | 90 481.00 |
CH Prepaid expenses | 3 057.00 | | 3 057.00 | 3 057.00 |
CJ TOTAL (II) | 130 085.00 | | 130 085.00 | 130 085.00 |
CO Grand total (0 to V) | 135 589.00 | 3 337.00 | 132 252.00 | 135 589.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 8 700.00 | 8 700.00 | | 8 700.00 |
DH Retained earnings | 8 026.00 | -130.00 | | 8 026.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 565.00 | 8 156.00 | | 27 565.00 |
DL TOTAL (I) | 45 942.00 | 18 377.00 | | 45 942.00 |
DU Loans and Debts from Credit Institutions (3) | 49 000.00 | | | 49 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 500.00 | | | 2 500.00 |
DX Trade payables and related accounts | 3 818.00 | 10 612.00 | | 3 818.00 |
DY Tax and social security liabilities | 22 172.00 | 9 468.00 | | 22 172.00 |
EA Other liabilities | 8 820.00 | | | 8 820.00 |
EC TOTAL (IV) | 86 310.00 | 20 080.00 | | 86 310.00 |
EE Grand total (I to V) | 132 252.00 | 38 457.00 | | 132 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 398.00 | |
FD Production sold - goods | | | 151 119.00 | |
FJ Net sales | | | 154 517.00 | |
FO Operating subsidies | | | 14 642.00 | |
FQ Other income | | | 9 687.00 | |
FR Total operating income (I) | | | 178 845.00 | |
FS Purchases of goods (including customs duties) | | | 2 662.00 | |
FT Inventory change (goods) | | | -406.00 | |
FU Purchases of raw materials and other supplies | | | 50.00 | |
FW Other purchases and external expenses | | | 53 673.00 | |
FX Taxes, duties, and similar payments | | | 5 465.00 | |
FY Salaries and Wages | | | 87 682.00 | |
FZ Social Security Contributions | | | 1 925.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 598.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 151 657.00 | |
GG - OPERATING RESULT (I - II) | | | 27 188.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 188.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 464.00 | | | 464.00 |
HH Total exceptional expenses (VIII) | | 916.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 464.00 | -916.00 | | 464.00 |
HK Income tax | 87.00 | | | 87.00 |
HL TOTAL REVENUE (I + III + V + VII) | 179 309.00 | 217 960.00 | | 179 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 744.00 | 209 804.00 | | 151 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 565.00 | 8 156.00 | | 27 565.00 |
