| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 36 000.00 | 35 000.00 | 1 000.00 | 36 000.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 364 000.00 | | 1 364 000.00 | 1 364 000.00 |
BZ Other receivables | 8 504 000.00 | | 8 504 000.00 | 8 504 000.00 |
CJ TOTAL (II) | 9 868 000.00 | | 9 868 000.00 | 9 868 000.00 |
CO Grand total (0 to V) | 9 904 000.00 | 35 000.00 | 9 869 000.00 | 9 904 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 650 000.00 | 7 650 000.00 | | 7 650 000.00 |
DD Legal reserve (1) | 53 000.00 | 53 000.00 | | 53 000.00 |
DH Retained earnings | -2 079 000.00 | -1 794 000.00 | | -2 079 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 700 000.00 | -285 000.00 | | 2 700 000.00 |
DL TOTAL (I) | 8 324 000.00 | 5 624 000.00 | | 8 324 000.00 |
DX Trade payables and related accounts | 161 000.00 | 126 000.00 | | 161 000.00 |
DY Tax and social security liabilities | 1 384 000.00 | 1 259 000.00 | | 1 384 000.00 |
EC TOTAL (IV) | 1 545 000.00 | 1 385 000.00 | | 1 545 000.00 |
EE Grand total (I to V) | 9 869 000.00 | 7 009 000.00 | | 9 869 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 397 000.00 | | 3 397 000.00 | 3 397 000.00 |
FJ Net sales | 3 397 000.00 | | 3 397 000.00 | 3 397 000.00 |
FR Total operating income (I) | | | 3 397 000.00 | |
FW Other purchases and external expenses | | | 357 000.00 | |
FX Taxes, duties, and similar payments | | | 73 000.00 | |
FY Salaries and Wages | | | 2 542 000.00 | |
FZ Social Security Contributions | | | 703 000.00 | |
GF Total Operating Expenses (II) | | | 3 675 000.00 | |
GG - OPERATING RESULT (I - II) | | | -278 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 000 000.00 | |
GN Positive exchange differences | | | 1 000.00 | |
GP Total financial income (V) | | | 3 001 000.00 | |
GS Negative differences of foreign exchange | | | 17 000.00 | |
GU Total financial expenses (VI) | | | 17 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 984 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 706 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 000.00 | 2 000.00 | | 6 000.00 |
HH Total exceptional expenses (VIII) | 6 000.00 | 2 000.00 | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 000.00 | -2 000.00 | | -6 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 398 000.00 | 4 611 000.00 | | 6 398 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 698 000.00 | 4 896 000.00 | | 3 698 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 700 000.00 | -285 000.00 | | 2 700 000.00 |
| |
| 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 | 161 000.00 | 161 000.00 | | 161 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 545 000.00 | 1 545 000.00 | | 1 545 000.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
