| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 742.00 | 742.00 | | 742.00 |
AR Technical installations, industrial equipment and tools | 48 906.00 | 38 141.00 | 10 764.00 | 48 906.00 |
AT Other tangible assets | 11 402.00 | 9 925.00 | 1 476.00 | 11 402.00 |
BJ TOTAL (I) | 61 065.00 | 48 809.00 | 12 256.00 | 61 065.00 |
BL Raw materials, supplies | 3 826.00 | | 3 826.00 | 3 826.00 |
BV Advances and down payments on orders | 438.00 | | 438.00 | 438.00 |
BX Customers and related accounts | 5 825.00 | | 5 825.00 | 5 825.00 |
BZ Other receivables | 2 251.00 | | 2 251.00 | 2 251.00 |
CF Cash and cash equivalents | 5 423.00 | | 5 423.00 | 5 423.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 17 764.00 | | 17 764.00 | 17 764.00 |
CO Grand total (0 to V) | 78 830.00 | 48 809.00 | 30 021.00 | 78 830.00 |
CS Evaluated investments - equity method | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 680.00 | 7 680.00 | | 7 680.00 |
DD Legal reserve (1) | 768.00 | 768.00 | | 768.00 |
DG Other reserves | 891.00 | 246.00 | | 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 885.00 | 2 745.00 | | 4 885.00 |
DL TOTAL (I) | 14 225.00 | 11 439.00 | | 14 225.00 |
DU Loans and Debts from Credit Institutions (3) | 7 440.00 | 10 283.00 | | 7 440.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 889.00 | 1 063.00 | | 1 889.00 |
DX Trade payables and related accounts | 4 301.00 | 8 292.00 | | 4 301.00 |
DY Tax and social security liabilities | 2 162.00 | 2 807.00 | | 2 162.00 |
EA Other liabilities | 3.00 | 3.00 | | 3.00 |
EC TOTAL (IV) | 15 796.00 | 22 449.00 | | 15 796.00 |
EE Grand total (I to V) | 30 021.00 | 33 888.00 | | 30 021.00 |
EG Accrued income and payables due within one year | 12 554.00 | 15 750.00 | | 12 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 133 755.00 | |
FJ Net sales | | | 133 755.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 133 766.00 | |
FU Purchases of raw materials and other supplies | | | 44 783.00 | |
FW Other purchases and external expenses | | | 25 065.00 | |
FX Taxes, duties, and similar payments | | | 3 542.00 | |
FY Salaries and Wages | | | 50 979.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 447.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 127 820.00 | |
GG - OPERATING RESULT (I - II) | | | 5 946.00 | |
GR Interest and similar expenses | | | 198.00 | |
GU Total financial expenses (VI) | | | 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 862.00 | 448.00 | | 862.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 766.00 | 125 828.00 | | 133 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 881.00 | 123 083.00 | | 128 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 885.00 | 2 745.00 | | 4 885.00 |
