| |
| 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 | 12 384.00 | 11 948.00 | 436.00 | 12 384.00 |
AT Other tangible assets | 31 897.00 | 30 066.00 | 1 832.00 | 31 897.00 |
BJ TOTAL (I) | 44 281.00 | 42 013.00 | 2 268.00 | 44 281.00 |
BV Advances and down payments on orders | 126.00 | | 126.00 | 126.00 |
BX Customers and related accounts | 7 217.00 | | 7 217.00 | 7 217.00 |
BZ Other receivables | 24.00 | | 24.00 | 24.00 |
CF Cash and cash equivalents | 10 863.00 | | 10 863.00 | 10 863.00 |
CH Prepaid expenses | 860.00 | | 860.00 | 860.00 |
CJ TOTAL (II) | 19 090.00 | | 19 090.00 | 19 090.00 |
CO Grand total (0 to V) | 63 371.00 | 42 013.00 | 21 358.00 | 63 371.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 11 575.00 | 11 575.00 | | 11 575.00 |
DH Retained earnings | -7 001.00 | | | -7 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 548.00 | -7 001.00 | | 5 548.00 |
DL TOTAL (I) | 18 372.00 | 12 824.00 | | 18 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 499.00 | 614.00 | | 499.00 |
DX Trade payables and related accounts | 1 032.00 | 1 681.00 | | 1 032.00 |
DY Tax and social security liabilities | 1 455.00 | 964.00 | | 1 455.00 |
EC TOTAL (IV) | 2 986.00 | 3 258.00 | | 2 986.00 |
EE Grand total (I to V) | 21 358.00 | 16 083.00 | | 21 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 371.00 | | 59 371.00 | 59 371.00 |
FJ Net sales | 59 371.00 | | 59 371.00 | 59 371.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 538.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 60 910.00 | |
FU Purchases of raw materials and other supplies | | | 9 048.00 | |
FW Other purchases and external expenses | | | 21 790.00 | |
FX Taxes, duties, and similar payments | | | 1 850.00 | |
FY Salaries and Wages | | | 15 110.00 | |
FZ Social Security Contributions | | | 4 926.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 527.00 | |
GE Other Expenses | | | 111.00 | |
GF Total Operating Expenses (II) | | | 55 362.00 | |
GG - OPERATING RESULT (I - II) | | | 5 548.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 548.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 910.00 | 52 078.00 | | 60 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 362.00 | 59 079.00 | | 55 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 548.00 | -7 001.00 | | 5 548.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 499.00 | 499.00 | | 499.00 |
8B Suppliers and Related Accounts | 1 032.00 | 1 032.00 | | 1 032.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 455.00 | 1 455.00 | | 1 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 101.00 | 8 101.00 | | 8 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 986.00 | 2 986.00 | | 2 986.00 |
