| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | | | | |
BT Goods | 1 294.00 | | 1 294.00 | 1 294.00 |
BX Customers and related accounts | 3 950.00 | | 3 950.00 | 3 950.00 |
BZ Other receivables | 54.00 | | 54.00 | 54.00 |
CF Cash and cash equivalents | 101 445.00 | | 101 445.00 | 101 445.00 |
CJ TOTAL (II) | 106 744.00 | | 106 744.00 | 106 744.00 |
CO Grand total (0 to V) | 106 744.00 | | 106 744.00 | 106 744.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 70 824.00 | 60 706.00 | | 70 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 701.00 | 10 118.00 | | 6 701.00 |
DL TOTAL (I) | 85 910.00 | 79 209.00 | | 85 910.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 854.00 | 18 854.00 | | 18 854.00 |
DX Trade payables and related accounts | 323.00 | 6 667.00 | | 323.00 |
DY Tax and social security liabilities | 1 657.00 | 9 517.00 | | 1 657.00 |
EC TOTAL (IV) | 20 834.00 | 35 038.00 | | 20 834.00 |
EE Grand total (I to V) | 106 744.00 | 114 246.00 | | 106 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 4 149.00 | |
FD Production sold - goods | | | 6 454.00 | |
FJ Net sales | | | 10 603.00 | |
FM Inventory production | | | | |
FQ Other income | | | 45 921.00 | |
FR Total operating income (I) | | | 56 524.00 | |
FS Purchases of goods (including customs duties) | | | 234.00 | |
FT Inventory change (goods) | | | 7 600.00 | |
FW Other purchases and external expenses | | | 3 858.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 27 223.00 | |
FZ Social Security Contributions | | | 10 727.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 49 643.00 | |
GG - OPERATING RESULT (I - II) | | | 6 881.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 33 440.00 | | |
HH Total exceptional expenses (VIII) | 180.00 | 1.00 | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -180.00 | 33 439.00 | | -180.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 524.00 | 192 466.00 | | 56 524.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 823.00 | 182 348.00 | | 49 823.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 701.00 | 10 118.00 | | 6 701.00 |
