| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 331.00 | 3 331.00 | | 3 331.00 |
AF Concessions, Patents and Similar Rights | 14 060.00 | 401.00 | 13 659.00 | 14 060.00 |
AR Technical installations, industrial equipment and tools | 36 466.00 | 23 469.00 | 12 997.00 | 36 466.00 |
AT Other tangible assets | 20 632.00 | 5 329.00 | 15 302.00 | 20 632.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 74 569.00 | 32 531.00 | 42 038.00 | 74 569.00 |
BT Goods | 1 749.00 | | 1 749.00 | 1 749.00 |
BZ Other receivables | 5 941.00 | | 5 941.00 | 5 941.00 |
CF Cash and cash equivalents | 30 529.00 | | 30 529.00 | 30 529.00 |
CH Prepaid expenses | 1 344.00 | | 1 344.00 | 1 344.00 |
CJ TOTAL (II) | 39 563.00 | | 39 563.00 | 39 563.00 |
CO Grand total (0 to V) | 114 132.00 | 32 531.00 | 81 601.00 | 114 132.00 |
| |
| 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 |
DG Other reserves | 16 793.00 | 14 848.00 | | 16 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 500.00 | 1 945.00 | | 2 500.00 |
DL TOTAL (I) | 28 094.00 | 25 593.00 | | 28 094.00 |
DU Loans and Debts from Credit Institutions (3) | 21 823.00 | 32 021.00 | | 21 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 382.00 | 14 190.00 | | 14 382.00 |
DX Trade payables and related accounts | 840.00 | 1 337.00 | | 840.00 |
DY Tax and social security liabilities | 16 462.00 | 8 081.00 | | 16 462.00 |
EC TOTAL (IV) | 53 507.00 | 55 628.00 | | 53 507.00 |
EE Grand total (I to V) | 81 601.00 | 81 221.00 | | 81 601.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 157 922.00 | | 157 922.00 | 157 922.00 |
FG Production sold - services | | | | |
FJ Net sales | 157 922.00 | | 157 922.00 | 157 922.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 452.00 | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 160 398.00 | |
FS Purchases of goods (including customs duties) | | | 47 023.00 | |
FT Inventory change (goods) | | | 336.00 | |
FW Other purchases and external expenses | | | 32 947.00 | |
FX Taxes, duties, and similar payments | | | 1 831.00 | |
FY Salaries and Wages | | | 48 088.00 | |
FZ Social Security Contributions | | | 15 572.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 949.00 | |
GE Other Expenses | | | 373.00 | |
GF Total Operating Expenses (II) | | | 153 119.00 | |
GG - OPERATING RESULT (I - II) | | | 7 278.00 | |
GL Other interest and similar income | | | 76.00 | |
GP Total financial income (V) | | | 76.00 | |
GR Interest and similar expenses | | | 1 473.00 | |
GU Total financial expenses (VI) | | | 1 473.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5.00 | | |
HD Total exceptional income (VII) | | 5.00 | | |
HF Exceptional expenses on capital transactions | 3 271.00 | 145.00 | | 3 271.00 |
HH Total exceptional expenses (VIII) | 3 271.00 | 145.00 | | 3 271.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 271.00 | -141.00 | | -3 271.00 |
HK Income tax | 110.00 | 51.00 | | 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 474.00 | 143 076.00 | | 160 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 157 973.00 | 141 130.00 | | 157 973.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 500.00 | 1 945.00 | | 2 500.00 |
