| |
| 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 | 3 574.00 | 1 713.00 | 1 861.00 | 3 574.00 |
AT Other tangible assets | 19 819.00 | 12 739.00 | 7 080.00 | 19 819.00 |
BJ TOTAL (I) | 23 393.00 | 14 452.00 | 8 941.00 | 23 393.00 |
BX Customers and related accounts | 25 342.00 | | 25 342.00 | 25 342.00 |
BZ Other receivables | 48 087.00 | | 48 087.00 | 48 087.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 3 793.00 | | 3 793.00 | 3 793.00 |
CJ TOTAL (II) | 77 223.00 | | 77 223.00 | 77 223.00 |
CO Grand total (0 to V) | 100 617.00 | 14 452.00 | 86 164.00 | 100 617.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 954.00 | 19 470.00 | | 11 954.00 |
DL TOTAL (I) | 19 954.00 | 27 470.00 | | 19 954.00 |
DU Loans and Debts from Credit Institutions (3) | 5 415.00 | | | 5 415.00 |
DX Trade payables and related accounts | 18 096.00 | 13 145.00 | | 18 096.00 |
DY Tax and social security liabilities | 29 719.00 | 22 093.00 | | 29 719.00 |
EA Other liabilities | 12 979.00 | 7 287.00 | | 12 979.00 |
EC TOTAL (IV) | 66 210.00 | 42 525.00 | | 66 210.00 |
EE Grand total (I to V) | 86 164.00 | 69 995.00 | | 86 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 170 180.00 | |
FJ Net sales | | | 170 180.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 170 182.00 | |
FU Purchases of raw materials and other supplies | | | 35 587.00 | |
FW Other purchases and external expenses | | | 52 166.00 | |
FX Taxes, duties, and similar payments | | | 2 326.00 | |
FY Salaries and Wages | | | 41 034.00 | |
FZ Social Security Contributions | | | 21 810.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 524.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 158 453.00 | |
GG - OPERATING RESULT (I - II) | | | 11 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 225.00 | | | 225.00 |
HD Total exceptional income (VII) | 225.00 | | | 225.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 225.00 | | | 225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 407.00 | 211 603.00 | | 170 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 453.00 | 192 133.00 | | 158 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 954.00 | 19 470.00 | | 11 954.00 |
HP References: Equipment leasing | 4 304.00 | 4 960.00 | | 4 304.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 18 096.00 | 18 096.00 | | 18 096.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 979.00 | 12 979.00 | | 12 979.00 |
VG Loans with a maturity of up to one year at origin | 5 415.00 | 5 415.00 | | 5 415.00 |
VS Prepaid expenses | 3 793.00 | | | 3 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 223.00 | 77 223.00 | | 77 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 210.00 | 66 210.00 | | 66 210.00 |
