| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 015.00 | 576.00 | 1 439.00 | 2 015.00 |
BJ TOTAL (I) | 70 060.00 | 576.00 | 69 484.00 | 70 060.00 |
BZ Other receivables | 40 054.00 | | 40 054.00 | 40 054.00 |
CF Cash and cash equivalents | 26 564.00 | | 26 564.00 | 26 564.00 |
CJ TOTAL (II) | 66 618.00 | | 66 618.00 | 66 618.00 |
CO Grand total (0 to V) | 136 677.00 | 576.00 | 136 101.00 | 136 677.00 |
CU Other investments | 68 045.00 | | 68 045.00 | 68 045.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 114 776.00 | 109 435.00 | | 114 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 819.00 | 5 341.00 | | 7 819.00 |
DL TOTAL (I) | 123 695.00 | 115 876.00 | | 123 695.00 |
DU Loans and Debts from Credit Institutions (3) | | 15 090.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 778.00 | 5 809.00 | | 3 778.00 |
DX Trade payables and related accounts | 1 824.00 | 1 824.00 | | 1 824.00 |
DY Tax and social security liabilities | 6 805.00 | 8 625.00 | | 6 805.00 |
EC TOTAL (IV) | 12 407.00 | 31 348.00 | | 12 407.00 |
EE Grand total (I to V) | 136 101.00 | 147 224.00 | | 136 101.00 |
EG Accrued income and payables due within one year | 12 407.00 | 31 348.00 | | 12 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 500.00 | | 52 500.00 | 52 500.00 |
FJ Net sales | 52 500.00 | | 52 500.00 | 52 500.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 52 503.00 | |
FW Other purchases and external expenses | | | 10 485.00 | |
FX Taxes, duties, and similar payments | | | 1 992.00 | |
FY Salaries and Wages | | | 27 100.00 | |
FZ Social Security Contributions | | | 10 116.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 202.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 49 894.00 | |
GG - OPERATING RESULT (I - II) | | | 2 609.00 | |
GL Other interest and similar income | | | 212.00 | |
GP Total financial income (V) | | | 212.00 | |
GR Interest and similar expenses | | | 122.00 | |
GU Total financial expenses (VI) | | | 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 403.00 | 942.00 | | 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 716.00 | 46 848.00 | | 52 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 422.00 | 41 507.00 | | 50 422.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 294.00 | 5 341.00 | | 2 294.00 |
