| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 688.00 | 917.00 | 1 771.00 | 2 688.00 |
AR Technical installations, industrial equipment and tools | 15 500.00 | 12 500.00 | 3 000.00 | 15 500.00 |
AT Other tangible assets | 2 210.00 | 674.00 | 1 536.00 | 2 210.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 20 488.00 | 14 091.00 | 6 397.00 | 20 488.00 |
BZ Other receivables | 1 235.00 | | 1 235.00 | 1 235.00 |
CF Cash and cash equivalents | 1 930.00 | | 1 930.00 | 1 930.00 |
CJ TOTAL (II) | 3 165.00 | | 3 165.00 | 3 165.00 |
CO Grand total (0 to V) | 23 653.00 | 14 091.00 | 9 563.00 | 23 653.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | | | 200.00 |
DD Legal reserve (1) | 20.00 | | | 20.00 |
DH Retained earnings | 3 791.00 | | | 3 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -798.00 | | | -798.00 |
DL TOTAL (I) | 3 213.00 | | | 3 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 603.00 | | | 2 603.00 |
DX Trade payables and related accounts | 45.00 | | | 45.00 |
DY Tax and social security liabilities | 3 702.00 | | | 3 702.00 |
EC TOTAL (IV) | 6 349.00 | | | 6 349.00 |
EE Grand total (I to V) | 9 563.00 | | | 9 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 79 633.00 | |
FJ Net sales | | | 79 633.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 663.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 83 297.00 | |
FU Purchases of raw materials and other supplies | | | 21 355.00 | |
FW Other purchases and external expenses | | | 28 565.00 | |
FX Taxes, duties, and similar payments | | | 1 415.00 | |
FY Salaries and Wages | | | 26 044.00 | |
FZ Social Security Contributions | | | 4 314.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 152.00 | |
GF Total Operating Expenses (II) | | | 84 845.00 | |
GG - OPERATING RESULT (I - II) | | | -1 548.00 | |
GR Interest and similar expenses | | | 85.00 | |
GU Total financial expenses (VI) | | | 85.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -85.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -835.00 | | | -835.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 297.00 | | | 83 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 095.00 | | | 84 095.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -798.00 | | | -798.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 18 778.00 | | 1 710.00 | 18 778.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90.00 | |
I4 DECREASES Grand Total | | | 20 488.00 | |
IO DECREASES Total including other intangible assets | | | 2 688.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 710.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 688.00 | | | 2 688.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 000.00 | | 1 710.00 | 16 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 90.00 | | | 90.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 939.00 | 3 152.00 | | 10 939.00 |
PE DEPRECIATION Total including other intangible assets | 245.00 | 672.00 | | 245.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 694.00 | 2 480.00 | | 10 694.00 |
