| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 110.00 | 870.00 | 3 240.00 | 4 110.00 |
AR Technical installations, industrial equipment and tools | 100.00 | 100.00 | | 100.00 |
AT Other tangible assets | 9 311.00 | 8 837.00 | 474.00 | 9 311.00 |
BH Other financial assets | 907.00 | | 907.00 | 907.00 |
BJ TOTAL (I) | 14 590.00 | 9 807.00 | 4 783.00 | 14 590.00 |
BX Customers and related accounts | 28 197.00 | | 28 197.00 | 28 197.00 |
BZ Other receivables | 8 529.00 | | 8 529.00 | 8 529.00 |
CF Cash and cash equivalents | 40 165.00 | | 40 165.00 | 40 165.00 |
CH Prepaid expenses | 888.00 | | 888.00 | 888.00 |
CJ TOTAL (II) | 77 779.00 | | 77 779.00 | 77 779.00 |
CO Grand total (0 to V) | 92 369.00 | 9 807.00 | 82 562.00 | 92 369.00 |
CU Other investments | 162.00 | | 162.00 | 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 2 000.00 | | 15 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 924.00 | 7 576.00 | | 924.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 771.00 | 6 347.00 | | 16 771.00 |
DL TOTAL (I) | 33 094.00 | 16 324.00 | | 33 094.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 191.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 16 332.00 | 16 027.00 | | 16 332.00 |
DX Trade payables and related accounts | 17 455.00 | 16 300.00 | | 17 455.00 |
DY Tax and social security liabilities | 15 681.00 | 29 625.00 | | 15 681.00 |
EC TOTAL (IV) | 49 468.00 | 64 143.00 | | 49 468.00 |
EE Grand total (I to V) | 82 562.00 | 80 466.00 | | 82 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 601.00 | | 73 601.00 | 73 601.00 |
FJ Net sales | 73 601.00 | | 73 601.00 | 73 601.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 038.00 | |
FR Total operating income (I) | | | 77 638.00 | |
FW Other purchases and external expenses | | | 19 376.00 | |
FX Taxes, duties, and similar payments | | | 804.00 | |
FY Salaries and Wages | | | 18 417.00 | |
FZ Social Security Contributions | | | 6 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 774.00 | |
GE Other Expenses | | | 8 075.00 | |
GF Total Operating Expenses (II) | | | 53 609.00 | |
GG - OPERATING RESULT (I - II) | | | 24 030.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 574.00 | 2 189.00 | | 4 574.00 |
HH Total exceptional expenses (VIII) | 4 574.00 | 2 189.00 | | 4 574.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 574.00 | -2 189.00 | | -4 574.00 |
HK Income tax | 2 672.00 | 444.00 | | 2 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 641.00 | 53 836.00 | | 77 641.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 870.00 | 47 489.00 | | 60 870.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 771.00 | 6 347.00 | | 16 771.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 038.00 | | 4 038.00 | 4 038.00 |
7B Total provisions for depreciation | 4 038.00 | | 4 038.00 | 4 038.00 |
7C Grand total | 4 038.00 | | 4 038.00 | 4 038.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 332.00 | 16 332.00 | | 16 332.00 |
8B Suppliers and Related Accounts | 17 455.00 | 17 455.00 | | 17 455.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 681.00 | 15 681.00 | | 15 681.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 521.00 | 37 614.00 | 907.00 | 38 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 468.00 | 49 468.00 | | 49 468.00 |
