| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 30 000.00 | |
BH Other financial assets | | | 56 771.00 | |
BJ TOTAL (I) | | | 86 771.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 54 554.00 | |
CF Cash and cash equivalents | | | 26 480.00 | |
CJ TOTAL (II) | | | 81 035.00 | |
CO Grand total (0 to V) | | | 167 806.00 | |
CP Shares due in less than one year | 56 771.00 | | | 56 771.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 000.00 | 31 000.00 | | 31 000.00 |
DD Legal reserve (1) | 3 100.00 | 3 100.00 | | 3 100.00 |
DH Retained earnings | 9 748.00 | 14 589.00 | | 9 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 698.00 | -4 842.00 | | 16 698.00 |
DL TOTAL (I) | 60 546.00 | 43 848.00 | | 60 546.00 |
DU Loans and Debts from Credit Institutions (3) | 90 392.00 | 58 419.00 | | 90 392.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 700.00 | | | 8 700.00 |
DX Trade payables and related accounts | 7 514.00 | | | 7 514.00 |
DY Tax and social security liabilities | 654.00 | 436.00 | | 654.00 |
EC TOTAL (IV) | 107 261.00 | 58 855.00 | | 107 261.00 |
EE Grand total (I to V) | 167 806.00 | 102 703.00 | | 167 806.00 |
EG Accrued income and payables due within one year | 107 261.00 | 58 855.00 | | 107 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 211 182.00 | |
FJ Net sales | | | 211 182.00 | |
FO Operating subsidies | | | 46.00 | |
FR Total operating income (I) | | | 211 228.00 | |
FU Purchases of raw materials and other supplies | | | 6 601.00 | |
FW Other purchases and external expenses | | | 157 415.00 | |
FX Taxes, duties, and similar payments | | | 1 206.00 | |
FY Salaries and Wages | | | 21 680.00 | |
FZ Social Security Contributions | | | 3 933.00 | |
GE Other Expenses | | | 125.00 | |
GF Total Operating Expenses (II) | | | 190 959.00 | |
GG - OPERATING RESULT (I - II) | | | 20 269.00 | |
GR Interest and similar expenses | | | 2 124.00 | |
GU Total financial expenses (VI) | | | 2 124.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 447.00 | | | 1 447.00 |
HL TOTAL REVENUE (I + III + V + VII) | 211 228.00 | 153 523.00 | | 211 228.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 194 530.00 | 158 364.00 | | 194 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 698.00 | -4 842.00 | | 16 698.00 |