| |
| 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 | 14 968.00 | 2 974.00 | 11 993.00 | 14 968.00 |
AT Other tangible assets | 33 094.00 | 4 752.00 | 28 342.00 | 33 094.00 |
BH Other financial assets | 3 902.00 | | 3 902.00 | 3 902.00 |
BJ TOTAL (I) | 51 964.00 | 7 726.00 | 44 237.00 | 51 964.00 |
BL Raw materials, supplies | 1 340.00 | | 1 340.00 | 1 340.00 |
BT Goods | 360.00 | | 360.00 | 360.00 |
BZ Other receivables | 3 912.00 | | 3 912.00 | 3 912.00 |
CF Cash and cash equivalents | 9 017.00 | | 9 017.00 | 9 017.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 14 630.00 | | 14 630.00 | 14 630.00 |
CO Grand total (0 to V) | 66 593.00 | 7 726.00 | 58 867.00 | 66 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 211.00 | | | 211.00 |
DH Retained earnings | 4 015.00 | | | 4 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 194.00 | 4 226.00 | | 29 194.00 |
DJ Investment subsidies | 12 304.00 | | | 12 304.00 |
DL TOTAL (I) | 55 724.00 | 14 226.00 | | 55 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 640.00 | 43 446.00 | | 640.00 |
DX Trade payables and related accounts | 1 481.00 | 2 726.00 | | 1 481.00 |
DY Tax and social security liabilities | 1 023.00 | 1 006.00 | | 1 023.00 |
EC TOTAL (IV) | 3 143.00 | 47 178.00 | | 3 143.00 |
EE Grand total (I to V) | 58 867.00 | 61 405.00 | | 58 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 584.00 | | 8 584.00 | 8 584.00 |
FD Production sold - goods | 113 365.00 | | 113 365.00 | 113 365.00 |
FJ Net sales | 121 949.00 | | 121 949.00 | 121 949.00 |
FO Operating subsidies | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 121 949.00 | |
FS Purchases of goods (including customs duties) | | | 4 684.00 | |
FT Inventory change (goods) | | | -120.00 | |
FU Purchases of raw materials and other supplies | | | 42 703.00 | |
FV Inventory change (raw materials and supplies) | | | -80.00 | |
FW Other purchases and external expenses | | | 34 539.00 | |
FX Taxes, duties, and similar payments | | | 186.00 | |
FY Salaries and Wages | | | 6 336.00 | |
FZ Social Security Contributions | | | 214.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 775.00 | |
GE Other Expenses | | | 254.00 | |
GF Total Operating Expenses (II) | | | 94 490.00 | |
GG - OPERATING RESULT (I - II) | | | 27 459.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 32.00 | | | 32.00 |
HB Exceptional income from capital transactions | 2 356.00 | | | 2 356.00 |
HD Total exceptional income (VII) | 2 388.00 | | | 2 388.00 |
HE Exceptional expenses on management operations | 644.00 | | | 644.00 |
HH Total exceptional expenses (VIII) | 644.00 | | | 644.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 745.00 | | | 1 745.00 |
HL TOTAL REVENUE (I + III + V + VII) | 124 337.00 | 45 436.00 | | 124 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 143.00 | 41 210.00 | | 95 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 194.00 | 4 226.00 | | 29 194.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 640.00 | 640.00 | | 640.00 |
8B Suppliers and Related Accounts | 1 481.00 | 1 481.00 | | 1 481.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 022.00 | 1 022.00 | | 1 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 814.00 | 3 912.00 | 3 902.00 | 7 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 143.00 | 3 143.00 | | 3 143.00 |
