| |
| 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 | 56 585.00 | 38 589.00 | 17 996.00 | 56 585.00 |
AT Other tangible assets | 42 313.00 | 33 290.00 | 9 023.00 | 42 313.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 98 998.00 | 71 879.00 | 27 119.00 | 98 998.00 |
BX Customers and related accounts | 4 370.00 | | 4 370.00 | 4 370.00 |
BZ Other receivables | 1 164.00 | | 1 164.00 | 1 164.00 |
CF Cash and cash equivalents | 37 411.00 | | 37 411.00 | 37 411.00 |
CH Prepaid expenses | 7 017.00 | | 7 017.00 | 7 017.00 |
CJ TOTAL (II) | 49 962.00 | | 49 962.00 | 49 962.00 |
CO Grand total (0 to V) | 148 960.00 | 71 879.00 | 77 081.00 | 148 960.00 |
| |
| 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 |
DE Statutory or contractual reserves | 32 742.00 | 25 891.00 | | 32 742.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 056.00 | 6 851.00 | | 6 056.00 |
DL TOTAL (I) | 47 598.00 | 41 542.00 | | 47 598.00 |
DU Loans and Debts from Credit Institutions (3) | 8 106.00 | 31 752.00 | | 8 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 692.00 | 2 615.00 | | 3 692.00 |
DX Trade payables and related accounts | 16 321.00 | 7 380.00 | | 16 321.00 |
DY Tax and social security liabilities | 571.00 | 3 290.00 | | 571.00 |
EA Other liabilities | 792.00 | | | 792.00 |
EC TOTAL (IV) | 29 483.00 | 45 037.00 | | 29 483.00 |
EE Grand total (I to V) | 77 081.00 | 86 579.00 | | 77 081.00 |
EG Accrued income and payables due within one year | 29 483.00 | 36 973.00 | | 29 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 192 093.00 | | 192 093.00 | 192 093.00 |
FJ Net sales | 192 093.00 | | 192 093.00 | 192 093.00 |
FR Total operating income (I) | | | 192 093.00 | |
FU Purchases of raw materials and other supplies | | | 86 380.00 | |
FW Other purchases and external expenses | | | 45 591.00 | |
FX Taxes, duties, and similar payments | | | 1 438.00 | |
FY Salaries and Wages | | | 34 804.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 564.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 188 783.00 | |
GG - OPERATING RESULT (I - II) | | | 3 310.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 798.00 | |
GU Total financial expenses (VI) | | | 798.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 120.00 | 2 118.00 | | 120.00 |
HB Exceptional income from capital transactions | 12 000.00 | | | 12 000.00 |
HD Total exceptional income (VII) | 12 120.00 | 2 118.00 | | 12 120.00 |
HE Exceptional expenses on management operations | 20.00 | 20.00 | | 20.00 |
HF Exceptional expenses on capital transactions | 7 171.00 | | | 7 171.00 |
HG Exceptional depreciation and provisions | 315.00 | | | 315.00 |
HH Total exceptional expenses (VIII) | 7 506.00 | 20.00 | | 7 506.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 614.00 | 2 098.00 | | 4 614.00 |
HK Income tax | 1 072.00 | 1 213.00 | | 1 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 214.00 | 235 898.00 | | 204 214.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 198 158.00 | 229 047.00 | | 198 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 056.00 | 6 851.00 | | 6 056.00 |
