| |
| 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 | 9 299.00 | 9 299.00 | | 9 299.00 |
AT Other tangible assets | 25 484.00 | 20 955.00 | 4 529.00 | 25 484.00 |
BD Other fixed assets | 380.00 | | 380.00 | 380.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 35 253.00 | 30 254.00 | 5 000.00 | 35 253.00 |
BL Raw materials, supplies | 2 575.00 | | 2 575.00 | 2 575.00 |
BT Goods | 316.00 | | 316.00 | 316.00 |
BZ Other receivables | 9 630.00 | | 9 630.00 | 9 630.00 |
CF Cash and cash equivalents | 1 209.00 | | 1 209.00 | 1 209.00 |
CH Prepaid expenses | 275.00 | | 275.00 | 275.00 |
CJ TOTAL (II) | 14 006.00 | | 14 006.00 | 14 006.00 |
CO Grand total (0 to V) | 49 259.00 | 30 254.00 | 19 005.00 | 49 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | | 6 409.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 213.00 | 2 433.00 | | -3 213.00 |
DL TOTAL (I) | 5 172.00 | 17 226.00 | | 5 172.00 |
DU Loans and Debts from Credit Institutions (3) | 8 868.00 | 2 461.00 | | 8 868.00 |
DX Trade payables and related accounts | 1 981.00 | 1 841.00 | | 1 981.00 |
DY Tax and social security liabilities | 2 984.00 | 6 343.00 | | 2 984.00 |
EC TOTAL (IV) | 13 833.00 | 10 645.00 | | 13 833.00 |
EE Grand total (I to V) | 19 005.00 | 27 871.00 | | 19 005.00 |
EG Accrued income and payables due within one year | 7 803.00 | 9 214.00 | | 7 803.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 138.00 | | 1 138.00 | 1 138.00 |
FG Production sold - services | 55 031.00 | | 55 031.00 | 55 031.00 |
FJ Net sales | 56 168.00 | | 56 168.00 | 56 168.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 56 175.00 | |
FS Purchases of goods (including customs duties) | | | 703.00 | |
FT Inventory change (goods) | | | -169.00 | |
FU Purchases of raw materials and other supplies | | | 4 675.00 | |
FV Inventory change (raw materials and supplies) | | | -416.00 | |
FW Other purchases and external expenses | | | 14 462.00 | |
FX Taxes, duties, and similar payments | | | 868.00 | |
FY Salaries and Wages | | | 37 392.00 | |
FZ Social Security Contributions | | | 1 105.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 307.00 | |
GE Other Expenses | | | 204.00 | |
GF Total Operating Expenses (II) | | | 59 130.00 | |
GG - OPERATING RESULT (I - II) | | | -2 955.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 259.00 | |
GU Total financial expenses (VI) | | | 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 189.00 | 185.00 | | 189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 176.00 | 70 994.00 | | 56 176.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 389.00 | 68 561.00 | | 59 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 213.00 | 2 433.00 | | -3 213.00 |
