| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 7 000.00 | | 7 000.00 | 7 000.00 |
AP Buildings | 12 139.00 | 12 139.00 | | 12 139.00 |
AR Technical installations, industrial equipment and tools | 168 291.00 | 153 354.00 | 14 937.00 | 168 291.00 |
AT Other tangible assets | 41 191.00 | 18 599.00 | 22 592.00 | 41 191.00 |
BJ TOTAL (I) | 233 252.00 | 188 723.00 | 44 529.00 | 233 252.00 |
BX Customers and related accounts | 670.00 | | 670.00 | 670.00 |
BZ Other receivables | 2 032.00 | | 2 032.00 | 2 032.00 |
CF Cash and cash equivalents | 75 638.00 | | 75 638.00 | 75 638.00 |
CH Prepaid expenses | 838.00 | | 838.00 | 838.00 |
CJ TOTAL (II) | 79 179.00 | | 79 179.00 | 79 179.00 |
CO Grand total (0 to V) | 312 432.00 | 188 723.00 | 123 709.00 | 312 432.00 |
CX Development or Research and Development Expenses | 4 630.00 | 4 630.00 | | 4 630.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | 22 867.00 | | 22 867.00 |
DD Legal reserve (1) | 2 286.00 | 2 286.00 | | 2 286.00 |
DG Other reserves | 29 852.00 | 31 684.00 | | 29 852.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 639.00 | 18 167.00 | | 12 639.00 |
DL TOTAL (I) | 67 645.00 | 75 006.00 | | 67 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 376.00 | 51 586.00 | | 54 376.00 |
DX Trade payables and related accounts | 1 053.00 | 863.00 | | 1 053.00 |
DY Tax and social security liabilities | 634.00 | 629.00 | | 634.00 |
EC TOTAL (IV) | 56 063.00 | 53 079.00 | | 56 063.00 |
EE Grand total (I to V) | 123 709.00 | 128 085.00 | | 123 709.00 |
EG Accrued income and payables due within one year | 56 063.00 | 53 079.00 | | 56 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 41 866.00 | | 41 866.00 | 41 866.00 |
FG Production sold - services | 270.00 | | 270.00 | 270.00 |
FJ Net sales | 42 136.00 | | 42 136.00 | 42 136.00 |
FR Total operating income (I) | | | 42 136.00 | |
FW Other purchases and external expenses | | | 10 094.00 | |
FX Taxes, duties, and similar payments | | | 939.00 | |
FY Salaries and Wages | | | 7 171.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 240.00 | |
GF Total Operating Expenses (II) | | | 26 445.00 | |
GG - OPERATING RESULT (I - II) | | | 15 691.00 | |
GL Other interest and similar income | | | 53.00 | |
GP Total financial income (V) | | | 53.00 | |
GR Interest and similar expenses | | | 875.00 | |
GU Total financial expenses (VI) | | | 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 231.00 | 3 206.00 | | 2 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 639.00 | 18 167.00 | | 12 639.00 |
