| |
| 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 | 5 606.00 | 5 346.00 | 260.00 | 5 606.00 |
AT Other tangible assets | 21 689.00 | 21 689.00 | | 21 689.00 |
BH Other financial assets | 884.00 | | 884.00 | 884.00 |
BJ TOTAL (I) | 28 179.00 | 27 035.00 | 1 144.00 | 28 179.00 |
BV Advances and down payments on orders | 14 982.00 | | 14 982.00 | 14 982.00 |
BX Customers and related accounts | 46 500.00 | | 46 500.00 | 46 500.00 |
BZ Other receivables | 2 538.00 | | 2 538.00 | 2 538.00 |
CD Marketable securities | 198.00 | | 198.00 | 198.00 |
CJ TOTAL (II) | 64 219.00 | | 64 219.00 | 64 219.00 |
CO Grand total (0 to V) | 92 397.00 | 27 035.00 | 65 363.00 | 92 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 158.00 | 158.00 | | 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 327.00 | 18 594.00 | | 3 327.00 |
DL TOTAL (I) | 4 585.00 | 19 852.00 | | 4 585.00 |
DU Loans and Debts from Credit Institutions (3) | 5 476.00 | 5 553.00 | | 5 476.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 742.00 | 29.00 | | 8 742.00 |
DW Advances and down payments received on current orders | 3 200.00 | | | 3 200.00 |
DX Trade payables and related accounts | 31 710.00 | 21 853.00 | | 31 710.00 |
DY Tax and social security liabilities | 11 649.00 | 15 884.00 | | 11 649.00 |
EC TOTAL (IV) | 60 778.00 | 43 320.00 | | 60 778.00 |
EE Grand total (I to V) | 65 363.00 | 63 172.00 | | 65 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 206 635.00 | | 206 635.00 | 206 635.00 |
FJ Net sales | 206 635.00 | | 206 635.00 | 206 635.00 |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 206 663.00 | |
FU Purchases of raw materials and other supplies | | | 117 034.00 | |
FW Other purchases and external expenses | | | 36 790.00 | |
FX Taxes, duties, and similar payments | | | 4 071.00 | |
FY Salaries and Wages | | | 22 158.00 | |
FZ Social Security Contributions | | | 22 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 292.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 202 683.00 | |
GG - OPERATING RESULT (I - II) | | | 3 980.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 519.00 | |
GU Total financial expenses (VI) | | | 519.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -518.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 206 664.00 | 253 089.00 | | 206 664.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 337.00 | 234 495.00 | | 203 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 327.00 | 18 594.00 | | 3 327.00 |
HP References: Equipment leasing | 4 368.00 | 2 307.00 | | 4 368.00 |
| |
| 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 | 8 742.00 | 8 742.00 | | 8 742.00 |
8B Suppliers and Related Accounts | 31 710.00 | 31 710.00 | | 31 710.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 922.00 | 49 038.00 | 884.00 | 49 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 578.00 | 57 578.00 | | 57 578.00 |
