| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 384.00 | 384.00 | | 384.00 |
AR Technical installations, industrial equipment and tools | 5 319.00 | 5 319.00 | | 5 319.00 |
AT Other tangible assets | 6 316.00 | 6 316.00 | | 6 316.00 |
BJ TOTAL (I) | 12 019.00 | 12 019.00 | | 12 019.00 |
BL Raw materials, supplies | 10 433.00 | | 10 433.00 | 10 433.00 |
BP Services in progress | 4 025.00 | | 4 025.00 | 4 025.00 |
BT Goods | 10 801.00 | | 10 801.00 | 10 801.00 |
BX Customers and related accounts | 13 069.00 | 176.00 | 12 893.00 | 13 069.00 |
BZ Other receivables | 11 818.00 | | 11 818.00 | 11 818.00 |
CF Cash and cash equivalents | 25 632.00 | | 25 632.00 | 25 632.00 |
CH Prepaid expenses | 1 529.00 | | 1 529.00 | 1 529.00 |
CJ TOTAL (II) | 77 307.00 | 176.00 | 77 131.00 | 77 307.00 |
CO Grand total (0 to V) | 89 326.00 | 12 195.00 | 77 131.00 | 89 326.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -23 664.00 | -14 167.00 | | -23 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162.00 | -9 497.00 | | 162.00 |
DL TOTAL (I) | 20 498.00 | 20 336.00 | | 20 498.00 |
DW Advances and down payments received on current orders | | 1 228.00 | | |
DX Trade payables and related accounts | 12 693.00 | 18 468.00 | | 12 693.00 |
DY Tax and social security liabilities | 43 941.00 | 32 127.00 | | 43 941.00 |
EC TOTAL (IV) | 56 633.00 | 51 824.00 | | 56 633.00 |
EE Grand total (I to V) | 77 131.00 | 72 161.00 | | 77 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 56 691.00 | | 56 691.00 | 56 691.00 |
FG Production sold - services | 176 421.00 | | 176 421.00 | 176 421.00 |
FJ Net sales | 233 112.00 | | 233 112.00 | 233 112.00 |
FM Inventory production | | | 932.00 | |
FR Total operating income (I) | | | 234 044.00 | |
FS Purchases of goods (including customs duties) | | | 36 394.00 | |
FT Inventory change (goods) | | | 1 082.00 | |
FU Purchases of raw materials and other supplies | | | 54 414.00 | |
FV Inventory change (raw materials and supplies) | | | -741.00 | |
FW Other purchases and external expenses | | | 35 767.00 | |
FX Taxes, duties, and similar payments | | | 2 308.00 | |
FY Salaries and Wages | | | 75 183.00 | |
FZ Social Security Contributions | | | 29 902.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 234 310.00 | |
GG - OPERATING RESULT (I - II) | | | -266.00 | |
GR Interest and similar expenses | | | 135.00 | |
GU Total financial expenses (VI) | | | 135.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 401.00 | 123.00 | | 1 401.00 |
HB Exceptional income from capital transactions | | 1 500.00 | | |
HD Total exceptional income (VII) | 1 401.00 | 1 623.00 | | 1 401.00 |
HE Exceptional expenses on management operations | 838.00 | 458.00 | | 838.00 |
HH Total exceptional expenses (VIII) | 838.00 | 458.00 | | 838.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 563.00 | 1 165.00 | | 563.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 444.00 | 218 582.00 | | 235 444.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 235 282.00 | 228 079.00 | | 235 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162.00 | -9 497.00 | | 162.00 |
HP References: Equipment leasing | 2 336.00 | 2 377.00 | | 2 336.00 |
