| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AR Technical installations, industrial equipment and tools | 49 793.00 | 47 434.00 | 2 359.00 | 49 793.00 |
AT Other tangible assets | 10 078.00 | 6 205.00 | 3 873.00 | 10 078.00 |
BJ TOTAL (I) | 74 871.00 | 53 639.00 | 21 232.00 | 74 871.00 |
BN Goods in progress | 10 189.00 | | 10 189.00 | 10 189.00 |
BV Advances and down payments on orders | 1 560.00 | | 1 560.00 | 1 560.00 |
BX Customers and related accounts | 32 971.00 | | 32 971.00 | 32 971.00 |
BZ Other receivables | 585.00 | | 585.00 | 585.00 |
CF Cash and cash equivalents | 7 255.00 | | 7 255.00 | 7 255.00 |
CJ TOTAL (II) | 52 559.00 | | 52 559.00 | 52 559.00 |
CO Grand total (0 to V) | 127 430.00 | 53 639.00 | 73 791.00 | 127 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 24 098.00 | | | 24 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 093.00 | | | 1 093.00 |
DL TOTAL (I) | 36 191.00 | | | 36 191.00 |
DU Loans and Debts from Credit Institutions (3) | 159.00 | | | 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 150.00 | | | 11 150.00 |
DW Advances and down payments received on current orders | 2 124.00 | | | 2 124.00 |
DX Trade payables and related accounts | 10 926.00 | | | 10 926.00 |
DY Tax and social security liabilities | 9 202.00 | | | 9 202.00 |
EA Other liabilities | 4 039.00 | | | 4 039.00 |
EC TOTAL (IV) | 37 600.00 | | | 37 600.00 |
EE Grand total (I to V) | 73 791.00 | | | 73 791.00 |
EG Accrued income and payables due within one year | 37 600.00 | | | 37 600.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 159.00 | | | 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 152 251.00 | | 152 251.00 | 152 251.00 |
FJ Net sales | 152 251.00 | | 152 251.00 | 152 251.00 |
FM Inventory production | | | 4 069.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 523.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 156 856.00 | |
FU Purchases of raw materials and other supplies | | | 56 194.00 | |
FV Inventory change (raw materials and supplies) | | | 856.00 | |
FW Other purchases and external expenses | | | 26 827.00 | |
FX Taxes, duties, and similar payments | | | 1 909.00 | |
FY Salaries and Wages | | | 42 200.00 | |
FZ Social Security Contributions | | | 25 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 882.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 155 570.00 | |
GG - OPERATING RESULT (I - II) | | | 1 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 523.00 | | | 523.00 |
HK Income tax | 193.00 | | | 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 856.00 | | | 156 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 763.00 | | | 155 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 093.00 | | | 1 093.00 |
