| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 87.00 | | 87.00 | 87.00 |
BJ TOTAL (I) | 87.00 | | 87.00 | 87.00 |
BX Customers and related accounts | 26 687.00 | | 26 687.00 | 26 687.00 |
BZ Other receivables | 3 729.00 | | 3 729.00 | 3 729.00 |
CD Marketable securities | 55 000.00 | | 55 000.00 | 55 000.00 |
CF Cash and cash equivalents | 182 571.00 | | 182 571.00 | 182 571.00 |
CJ TOTAL (II) | 267 987.00 | | 267 987.00 | 267 987.00 |
CO Grand total (0 to V) | 268 074.00 | | 268 074.00 | 268 074.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 132 899.00 | 129 333.00 | | 132 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 104.00 | 3 566.00 | | 19 104.00 |
DL TOTAL (I) | 160 803.00 | 141 699.00 | | 160 803.00 |
DU Loans and Debts from Credit Institutions (3) | 40 000.00 | | | 40 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 000.00 | 33 500.00 | | 12 000.00 |
DW Advances and down payments received on current orders | 1 367.00 | 1 194.00 | | 1 367.00 |
DX Trade payables and related accounts | 22 511.00 | 5 737.00 | | 22 511.00 |
DY Tax and social security liabilities | 31 105.00 | 37 733.00 | | 31 105.00 |
EA Other liabilities | 288.00 | | | 288.00 |
EC TOTAL (IV) | 107 271.00 | 78 164.00 | | 107 271.00 |
EE Grand total (I to V) | 268 074.00 | 219 863.00 | | 268 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 192 154.00 | | 192 154.00 | 192 154.00 |
FJ Net sales | 192 154.00 | | 192 154.00 | 192 154.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 192 156.00 | |
FW Other purchases and external expenses | | | 48 578.00 | |
FX Taxes, duties, and similar payments | | | 708.00 | |
FY Salaries and Wages | | | 84 504.00 | |
FZ Social Security Contributions | | | 24 786.00 | |
GE Other Expenses | | | 12 353.00 | |
GF Total Operating Expenses (II) | | | 170 928.00 | |
GG - OPERATING RESULT (I - II) | | | 21 228.00 | |
GK Income from other securities and fixed asset receivables | | | 1 248.00 | |
GP Total financial income (V) | | | 1 248.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 475.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 400.00 | | |
HD Total exceptional income (VII) | | 2 400.00 | | |
HF Exceptional expenses on capital transactions | | 400.00 | | |
HH Total exceptional expenses (VIII) | | 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 000.00 | | |
HK Income tax | 3 371.00 | 629.00 | | 3 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 403.00 | 140 399.00 | | 193 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 299.00 | 136 833.00 | | 174 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 104.00 | 3 566.00 | | 19 104.00 |
