| |
| 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 | 17 473.00 | 17 234.00 | 239.00 | 17 473.00 |
AT Other tangible assets | 14 321.00 | 13 665.00 | 656.00 | 14 321.00 |
BH Other financial assets | 990.00 | | 990.00 | 990.00 |
BJ TOTAL (I) | 32 784.00 | 30 899.00 | 1 885.00 | 32 784.00 |
BL Raw materials, supplies | 9 717.00 | | 9 717.00 | 9 717.00 |
BX Customers and related accounts | 10 475.00 | | 10 475.00 | 10 475.00 |
BZ Other receivables | 1 611.00 | | 1 611.00 | 1 611.00 |
CF Cash and cash equivalents | 2 634.00 | | 2 634.00 | 2 634.00 |
CJ TOTAL (II) | 24 438.00 | | 24 438.00 | 24 438.00 |
CO Grand total (0 to V) | 57 222.00 | 30 899.00 | 26 323.00 | 57 222.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 9 694.00 | 11 359.00 | | 9 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 443.00 | -1 665.00 | | 1 443.00 |
DL TOTAL (I) | 12 238.00 | 10 794.00 | | 12 238.00 |
DU Loans and Debts from Credit Institutions (3) | 10 108.00 | 16 627.00 | | 10 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62.00 | 373.00 | | 62.00 |
DX Trade payables and related accounts | 1 826.00 | 2 004.00 | | 1 826.00 |
DY Tax and social security liabilities | 2 090.00 | 7 552.00 | | 2 090.00 |
EC TOTAL (IV) | 14 085.00 | 26 557.00 | | 14 085.00 |
EE Grand total (I to V) | 26 323.00 | 37 351.00 | | 26 323.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 67 991.00 | |
FJ Net sales | | | 67 991.00 | |
FQ Other income | | | 1 631.00 | |
FR Total operating income (I) | | | 69 622.00 | |
FU Purchases of raw materials and other supplies | | | 5 306.00 | |
FV Inventory change (raw materials and supplies) | | | -1 413.00 | |
FW Other purchases and external expenses | | | 19 790.00 | |
FX Taxes, duties, and similar payments | | | 597.00 | |
FY Salaries and Wages | | | 26 649.00 | |
FZ Social Security Contributions | | | 13 755.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 203.00 | |
GF Total Operating Expenses (II) | | | 67 888.00 | |
GG - OPERATING RESULT (I - II) | | | 1 733.00 | |
GU Total financial expenses (VI) | | | 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 69 622.00 | 79 076.00 | | 69 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 178.00 | 80 741.00 | | 68 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 443.00 | -1 665.00 | | 1 443.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 825.00 | 1 825.00 | | 1 825.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62.00 | 62.00 | | 62.00 |
UT Other financial assets | 990.00 | | | 990.00 |
UX Other trade receivables | 10 475.00 | | | 10 475.00 |
VH Loans with a maturity of more than one year at origin | 10 107.00 | | | 10 107.00 |
VK Loans repaid during the year | 6 519.00 | | | 6 519.00 |
VP Miscellaneous | 1 611.00 | | | 1 611.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 089.00 | 2 089.00 | | 2 089.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 076.00 | 12 086.00 | 990.00 | 13 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 085.00 | 3 977.00 | | 14 085.00 |
