| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 85 175.00 | 5 000.00 | 80 175.00 | 85 175.00 |
BJ TOTAL (I) | 85 175.00 | 5 000.00 | 80 175.00 | 85 175.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 83 185.00 | | 83 185.00 | 83 185.00 |
CF Cash and cash equivalents | 46 931.00 | | 46 931.00 | 46 931.00 |
CJ TOTAL (II) | 130 116.00 | | 130 116.00 | 130 116.00 |
CO Grand total (0 to V) | 215 291.00 | 5 000.00 | 210 291.00 | 215 291.00 |
| |
| 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 |
DH Retained earnings | 128 122.00 | 142 982.00 | | 128 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 101.00 | -14 860.00 | | 41 101.00 |
DL TOTAL (I) | 177 607.00 | 136 506.00 | | 177 607.00 |
DU Loans and Debts from Credit Institutions (3) | 4 493.00 | 6 294.00 | | 4 493.00 |
DX Trade payables and related accounts | 3 456.00 | 3 456.00 | | 3 456.00 |
DY Tax and social security liabilities | 24 735.00 | 10 306.00 | | 24 735.00 |
EC TOTAL (IV) | 32 684.00 | 20 055.00 | | 32 684.00 |
EE Grand total (I to V) | 210 291.00 | 156 562.00 | | 210 291.00 |
EG Accrued income and payables due within one year | 4 493.00 | 13 762.00 | | 4 493.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 318 727.00 | | 318 727.00 | 318 727.00 |
FJ Net sales | 318 727.00 | | 318 727.00 | 318 727.00 |
FO Operating subsidies | | | 1 320.00 | |
FQ Other income | | | 256.00 | |
FR Total operating income (I) | | | 320 303.00 | |
FW Other purchases and external expenses | | | 98 319.00 | |
FX Taxes, duties, and similar payments | | | 9 175.00 | |
FY Salaries and Wages | | | 137 835.00 | |
FZ Social Security Contributions | | | 33 682.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 279 011.00 | |
GG - OPERATING RESULT (I - II) | | | 41 292.00 | |
GR Interest and similar expenses | | | 192.00 | |
GU Total financial expenses (VI) | | | 192.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -192.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 320 303.00 | 239 354.00 | | 320 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 203.00 | 254 215.00 | | 279 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 101.00 | -14 860.00 | | 41 101.00 |
HP References: Equipment leasing | 6 199.00 | 8 662.00 | | 6 199.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 456.00 | 3 456.00 | | 3 456.00 |
8D Social Security and Other Social Organizations | 24 735.00 | 24 735.00 | | 24 735.00 |
VH Loans with a maturity of more than one year at origin | 4 493.00 | | | 4 493.00 |
VK Loans repaid during the year | 1 800.00 | | | 1 800.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83 185.00 | 83 185.00 | | 83 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 185.00 | 83 185.00 | | 83 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 684.00 | 28 191.00 | | 32 684.00 |
