| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 220.00 | 6 436.00 | 15 784.00 | 22 220.00 |
BH Other financial assets | 99.00 | | 99.00 | 99.00 |
BJ TOTAL (I) | 22 319.00 | 6 436.00 | 15 883.00 | 22 319.00 |
BL Raw materials, supplies | 552.00 | | 552.00 | 552.00 |
BX Customers and related accounts | 12 630.00 | | 12 630.00 | 12 630.00 |
BZ Other receivables | 1 170.00 | | 1 170.00 | 1 170.00 |
CD Marketable securities | 2 437.00 | | 2 437.00 | 2 437.00 |
CF Cash and cash equivalents | 27 381.00 | | 27 381.00 | 27 381.00 |
CJ TOTAL (II) | 44 169.00 | | 44 169.00 | 44 169.00 |
CO Grand total (0 to V) | 66 488.00 | 6 436.00 | 60 052.00 | 66 488.00 |
CP Shares due in less than one year | 99.00 | | | 99.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 25 969.00 | 27 263.00 | | 25 969.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 477.00 | -1 294.00 | | -1 477.00 |
DL TOTAL (I) | 32 878.00 | 34 354.00 | | 32 878.00 |
DU Loans and Debts from Credit Institutions (3) | 8 973.00 | 2 165.00 | | 8 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 622.00 | 1 594.00 | | 14 622.00 |
DX Trade payables and related accounts | 2 871.00 | 4 155.00 | | 2 871.00 |
DY Tax and social security liabilities | 709.00 | 2 205.00 | | 709.00 |
EC TOTAL (IV) | 27 175.00 | 10 119.00 | | 27 175.00 |
EE Grand total (I to V) | 60 052.00 | 44 473.00 | | 60 052.00 |
EG Accrued income and payables due within one year | 21 651.00 | 10 119.00 | | 21 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 431.00 | | 73 431.00 | 73 431.00 |
FJ Net sales | 73 431.00 | | 73 431.00 | 73 431.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 73 432.00 | |
FU Purchases of raw materials and other supplies | | | 13 683.00 | |
FV Inventory change (raw materials and supplies) | | | -35.00 | |
FW Other purchases and external expenses | | | 18 091.00 | |
FX Taxes, duties, and similar payments | | | 1 177.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 21 768.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 472.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 76 159.00 | |
GG - OPERATING RESULT (I - II) | | | -2 727.00 | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 667.00 | | | 6 667.00 |
HD Total exceptional income (VII) | 6 667.00 | | | 6 667.00 |
HF Exceptional expenses on capital transactions | 5 363.00 | | | 5 363.00 |
HH Total exceptional expenses (VIII) | 5 363.00 | | | 5 363.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 304.00 | | | 1 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 099.00 | 81 247.00 | | 80 099.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 575.00 | 82 541.00 | | 81 575.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 477.00 | -1 294.00 | | -1 477.00 |
