| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 283.00 | 1 330.00 | 2 954.00 | 4 283.00 |
AJ Other Intangible Assets | 500.00 | 500.00 | | 500.00 |
AR Technical installations, industrial equipment and tools | 30 813.00 | 30 813.00 | | 30 813.00 |
AT Other tangible assets | 5 982.00 | 4 021.00 | 1 960.00 | 5 982.00 |
BH Other financial assets | 1 050.00 | | 1 050.00 | 1 050.00 |
BJ TOTAL (I) | 42 629.00 | 36 664.00 | 5 964.00 | 42 629.00 |
BX Customers and related accounts | 12 385.00 | | 12 385.00 | 12 385.00 |
BZ Other receivables | 397.00 | | 397.00 | 397.00 |
CF Cash and cash equivalents | 1 652.00 | | 1 652.00 | 1 652.00 |
CJ TOTAL (II) | 14 434.00 | | 14 434.00 | 14 434.00 |
CO Grand total (0 to V) | 57 062.00 | 36 664.00 | 20 398.00 | 57 062.00 |
| |
| 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 |
DH Retained earnings | -13 203.00 | -8 423.00 | | -13 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 300.00 | -4 780.00 | | 8 300.00 |
DL TOTAL (I) | 5 097.00 | -3 203.00 | | 5 097.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | 2 193.00 | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 900.00 | 791.00 | | 900.00 |
DX Trade payables and related accounts | 3 058.00 | 12 574.00 | | 3 058.00 |
DY Tax and social security liabilities | 11 315.00 | 7 087.00 | | 11 315.00 |
EC TOTAL (IV) | 15 301.00 | 22 645.00 | | 15 301.00 |
EE Grand total (I to V) | 20 398.00 | 19 442.00 | | 20 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 925.00 | | 72 925.00 | 72 925.00 |
FJ Net sales | 72 925.00 | | 72 925.00 | 72 925.00 |
FR Total operating income (I) | | | 72 925.00 | |
FU Purchases of raw materials and other supplies | | | 1 705.00 | |
FW Other purchases and external expenses | | | 33 298.00 | |
FX Taxes, duties, and similar payments | | | 588.00 | |
FY Salaries and Wages | | | 30 977.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 556.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 68 125.00 | |
GG - OPERATING RESULT (I - II) | | | 4 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 500.00 | | | 3 500.00 |
HD Total exceptional income (VII) | 3 500.00 | | | 3 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 500.00 | | | 3 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 425.00 | 59 112.00 | | 76 425.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 125.00 | 63 892.00 | | 68 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 300.00 | -4 780.00 | | 8 300.00 |
