| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 723.00 | 5 399.00 | 5 325.00 | 10 723.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 179 720.00 | 5 399.00 | 174 322.00 | 179 720.00 |
BL Raw materials, supplies | 2 856.00 | | 2 856.00 | 2 856.00 |
BT Goods | 3 447.00 | | 3 447.00 | 3 447.00 |
BX Customers and related accounts | 22 028.00 | | 22 028.00 | 22 028.00 |
BZ Other receivables | 5 844.00 | | 5 844.00 | 5 844.00 |
CF Cash and cash equivalents | 107 644.00 | | 107 644.00 | 107 644.00 |
CJ TOTAL (II) | 141 820.00 | | 141 820.00 | 141 820.00 |
CO Grand total (0 to V) | 321 540.00 | 5 399.00 | 316 141.00 | 321 540.00 |
CU Other investments | 162 997.00 | | 162 997.00 | 162 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 640.00 | 7 640.00 | | 7 640.00 |
DD Legal reserve (1) | 764.00 | 764.00 | | 764.00 |
DH Retained earnings | 230 837.00 | 214 980.00 | | 230 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 360.00 | 15 857.00 | | -6 360.00 |
DL TOTAL (I) | 232 881.00 | 239 241.00 | | 232 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 388.00 | 15 388.00 | | 17 388.00 |
DX Trade payables and related accounts | 15 164.00 | 7 990.00 | | 15 164.00 |
DY Tax and social security liabilities | 50 638.00 | 55 372.00 | | 50 638.00 |
EA Other liabilities | 70.00 | | | 70.00 |
EC TOTAL (IV) | 83 260.00 | 78 750.00 | | 83 260.00 |
EE Grand total (I to V) | 316 141.00 | 317 991.00 | | 316 141.00 |
EI Including equity loans | 17 388.00 | | | 17 388.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 119 106.00 | |
FG Production sold - services | | | 276 000.00 | |
FJ Net sales | | | 395 106.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 103.00 | |
FR Total operating income (I) | | | 395 209.00 | |
FS Purchases of goods (including customs duties) | | | 111 903.00 | |
FT Inventory change (goods) | | | -3 447.00 | |
FU Purchases of raw materials and other supplies | | | 1 945.00 | |
FW Other purchases and external expenses | | | 21 735.00 | |
FX Taxes, duties, and similar payments | | | 17 301.00 | |
FY Salaries and Wages | | | 201 745.00 | |
FZ Social Security Contributions | | | 46 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 470.00 | |
GE Other Expenses | | | 602.00 | |
GF Total Operating Expenses (II) | | | 401 489.00 | |
GG - OPERATING RESULT (I - II) | | | -6 280.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 80.00 | 125.00 | | 80.00 |
HH Total exceptional expenses (VIII) | 80.00 | 125.00 | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80.00 | -125.00 | | -80.00 |
HK Income tax | | 2 633.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 395 209.00 | 384 026.00 | | 395 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 401 569.00 | 368 168.00 | | 401 569.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 360.00 | 15 857.00 | | -6 360.00 |
HP References: Equipment leasing | 8 821.00 | | | 8 821.00 |
| |
| 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 | 15 164.00 | 15 164.00 | | 15 164.00 |
8D Social Security and Other Social Organizations | 50 638.00 | 50 638.00 | | 50 638.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 458.00 | 17 458.00 | | 17 458.00 |
UT Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
UX Other trade receivables | 5 844.00 | 5 844.00 | | 5 844.00 |
UY Staff and related accounts | 22 028.00 | 22 028.00 | | 22 028.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 873.00 | 27 873.00 | 6 000.00 | 33 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 260.00 | 83 260.00 | | 83 260.00 |
