| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 500.00 | 33.00 | 467.00 | 500.00 |
AR Technical installations, industrial equipment and tools | 5 864.00 | 3 534.00 | 2 330.00 | 5 864.00 |
AT Other tangible assets | 6 814.00 | 4 316.00 | 2 498.00 | 6 814.00 |
BJ TOTAL (I) | 13 177.00 | 7 882.00 | 5 295.00 | 13 177.00 |
BV Advances and down payments on orders | 420.00 | | 420.00 | 420.00 |
BX Customers and related accounts | 1 263.00 | | 1 263.00 | 1 263.00 |
BZ Other receivables | 955.00 | | 955.00 | 955.00 |
CF Cash and cash equivalents | 35 620.00 | | 35 620.00 | 35 620.00 |
CJ TOTAL (II) | 38 258.00 | | 38 258.00 | 38 258.00 |
CO Grand total (0 to V) | 51 435.00 | 7 882.00 | 43 553.00 | 51 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 26 920.00 | 31 120.00 | | 26 920.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 339.00 | 7 800.00 | | -3 339.00 |
DL TOTAL (I) | 31 831.00 | 47 170.00 | | 31 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 540.00 | | |
DX Trade payables and related accounts | 729.00 | 726.00 | | 729.00 |
DY Tax and social security liabilities | 2 470.00 | 3 027.00 | | 2 470.00 |
EA Other liabilities | 8 523.00 | 8 523.00 | | 8 523.00 |
EC TOTAL (IV) | 11 722.00 | 12 818.00 | | 11 722.00 |
EE Grand total (I to V) | 43 553.00 | 59 986.00 | | 43 553.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 111 830.00 | | 111 830.00 | 111 830.00 |
FJ Net sales | 111 830.00 | | 111 830.00 | 111 830.00 |
FO Operating subsidies | | | 195.00 | |
FQ Other income | | | 86.00 | |
FR Total operating income (I) | | | 112 112.00 | |
FW Other purchases and external expenses | | | 38 704.00 | |
FX Taxes, duties, and similar payments | | | 6 677.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 32 248.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 295.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 114 926.00 | |
GG - OPERATING RESULT (I - II) | | | -2 814.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 525.00 | | | 525.00 |
HH Total exceptional expenses (VIII) | 525.00 | | | 525.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -525.00 | | | -525.00 |
HK Income tax | | 899.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 112 112.00 | 137 531.00 | | 112 112.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 450.00 | 129 731.00 | | 115 450.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 339.00 | 7 800.00 | | -3 339.00 |
| |
| 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 | 729.00 | 729.00 | | 729.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 523.00 | 8 523.00 | | 8 523.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 470.00 | 2 470.00 | | 2 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 218.00 | 2 218.00 | | 2 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 722.00 | 11 722.00 | | 11 722.00 |
