| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 20 000.00 | 20 000.00 | | 20 000.00 |
AT Other tangible assets | 17 869.00 | 13 778.00 | 4 091.00 | 17 869.00 |
BJ TOTAL (I) | 37 869.00 | 33 778.00 | 4 091.00 | 37 869.00 |
BX Customers and related accounts | 93 256.00 | | 93 256.00 | 93 256.00 |
BZ Other receivables | 85 511.00 | | 85 511.00 | 85 511.00 |
CD Marketable securities | 46.00 | | 46.00 | 46.00 |
CF Cash and cash equivalents | 57 226.00 | | 57 226.00 | 57 226.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 236 039.00 | | 236 039.00 | 236 039.00 |
CO Grand total (0 to V) | 273 908.00 | 33 778.00 | 240 130.00 | 273 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 100.00 | 10 100.00 | | 10 100.00 |
DD Legal reserve (1) | 2 020.00 | 2 020.00 | | 2 020.00 |
DH Retained earnings | 38 632.00 | 23 901.00 | | 38 632.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 711.00 | 14 731.00 | | 20 711.00 |
DL TOTAL (I) | 71 463.00 | 50 752.00 | | 71 463.00 |
DU Loans and Debts from Credit Institutions (3) | 1 020.00 | 1 020.00 | | 1 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 073.00 | 416.00 | | 1 073.00 |
DX Trade payables and related accounts | 103 503.00 | 131 152.00 | | 103 503.00 |
DY Tax and social security liabilities | 63 072.00 | 59 789.00 | | 63 072.00 |
EA Other liabilities | | 7 127.00 | | |
EC TOTAL (IV) | 168 667.00 | 199 504.00 | | 168 667.00 |
EE Grand total (I to V) | 240 130.00 | 250 256.00 | | 240 130.00 |
EG Accrued income and payables due within one year | 168 667.00 | 199 504.00 | | 168 667.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 020.00 | 1 020.00 | | 1 020.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 490 094.00 | 9 930.00 | 500 024.00 | 490 094.00 |
FJ Net sales | 490 094.00 | 9 930.00 | 500 024.00 | 490 094.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 500 059.00 | |
FU Purchases of raw materials and other supplies | | | 69 120.00 | |
FW Other purchases and external expenses | | | 260 517.00 | |
FX Taxes, duties, and similar payments | | | 2 698.00 | |
FY Salaries and Wages | | | 105 393.00 | |
FZ Social Security Contributions | | | 35 902.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 645.00 | |
GE Other Expenses | | | 65.00 | |
GF Total Operating Expenses (II) | | | 475 339.00 | |
GG - OPERATING RESULT (I - II) | | | 24 720.00 | |
GR Interest and similar expenses | | | -1.00 | |
GU Total financial expenses (VI) | | | -1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 75.00 | | |
A2 TOTAL ASSETS | 8 113.00 | 10 002.00 | | 8 113.00 |
HE Exceptional expenses on management operations | 302.00 | 461.00 | | 302.00 |
HH Total exceptional expenses (VIII) | 302.00 | 461.00 | | 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -302.00 | -461.00 | | -302.00 |
HK Income tax | 3 708.00 | 1 747.00 | | 3 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 059.00 | 390 678.00 | | 500 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 479 348.00 | 375 947.00 | | 479 348.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 711.00 | 14 731.00 | | 20 711.00 |
