| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 151.00 | 151.00 | | 151.00 |
AR Technical installations, industrial equipment and tools | 59 381.00 | 42 275.00 | 17 106.00 | 59 381.00 |
AT Other tangible assets | 13 783.00 | 13 558.00 | 225.00 | 13 783.00 |
BD Other fixed assets | 805.00 | | 805.00 | 805.00 |
BH Other financial assets | 1 924.00 | | 1 924.00 | 1 924.00 |
BJ TOTAL (I) | 76 044.00 | 55 984.00 | 20 060.00 | 76 044.00 |
BX Customers and related accounts | 4 178.00 | | 4 178.00 | 4 178.00 |
BZ Other receivables | 2 908.00 | | 2 908.00 | 2 908.00 |
CF Cash and cash equivalents | 18 323.00 | | 18 323.00 | 18 323.00 |
CH Prepaid expenses | 6 457.00 | | 6 457.00 | 6 457.00 |
CJ TOTAL (II) | 31 865.00 | | 31 865.00 | 31 865.00 |
CO Grand total (0 to V) | 107 909.00 | 55 984.00 | 51 925.00 | 107 909.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 21 909.00 | 21 909.00 | | 21 909.00 |
DH Retained earnings | -151.00 | | | -151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 630.00 | -151.00 | | 2 630.00 |
DL TOTAL (I) | 32 772.00 | 30 143.00 | | 32 772.00 |
DU Loans and Debts from Credit Institutions (3) | 5 073.00 | 8 234.00 | | 5 073.00 |
DV Miscellaneous Loans and Financial Debts (4) | 502.00 | 452.00 | | 502.00 |
DX Trade payables and related accounts | 5 516.00 | 6 288.00 | | 5 516.00 |
DY Tax and social security liabilities | 8 062.00 | 11 076.00 | | 8 062.00 |
EA Other liabilities | | 72.00 | | |
EC TOTAL (IV) | 19 152.00 | 26 123.00 | | 19 152.00 |
EE Grand total (I to V) | 51 925.00 | 56 265.00 | | 51 925.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 099.00 | | 113 099.00 | 113 099.00 |
FJ Net sales | 113 099.00 | | 113 099.00 | 113 099.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 546.00 | |
FQ Other income | | | 112.00 | |
FR Total operating income (I) | | | 113 756.00 | |
FW Other purchases and external expenses | | | 58 673.00 | |
FX Taxes, duties, and similar payments | | | 2 416.00 | |
FY Salaries and Wages | | | 36 504.00 | |
FZ Social Security Contributions | | | 8 606.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 239.00 | |
GE Other Expenses | | | 132.00 | |
GF Total Operating Expenses (II) | | | 111 570.00 | |
GG - OPERATING RESULT (I - II) | | | 2 187.00 | |
GL Other interest and similar income | | | 39.00 | |
GP Total financial income (V) | | | 39.00 | |
GR Interest and similar expenses | | | 179.00 | |
GU Total financial expenses (VI) | | | 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 583.00 | | | 583.00 |
HD Total exceptional income (VII) | 583.00 | | | 583.00 |
HE Exceptional expenses on management operations | | 400.00 | | |
HH Total exceptional expenses (VIII) | | 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 583.00 | -400.00 | | 583.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 379.00 | 112 999.00 | | 114 379.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 749.00 | 113 151.00 | | 111 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 630.00 | -151.00 | | 2 630.00 |
