| |
| 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 | | | 91 022.00 | |
BJ TOTAL (I) | | | 91 022.00 | |
BX Customers and related accounts | | | 1 179.00 | |
BZ Other receivables | | | 20 509.00 | |
CF Cash and cash equivalents | | | 14 885.00 | |
CH Prepaid expenses | | | 702.00 | |
CJ TOTAL (II) | | | 37 276.00 | |
CO Grand total (0 to V) | | | 128 298.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 532.00 | 13 944.00 | | 9 532.00 |
DL TOTAL (I) | 15 032.00 | 19 444.00 | | 15 032.00 |
DU Loans and Debts from Credit Institutions (3) | 90 231.00 | 102 262.00 | | 90 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 765.00 | 20 793.00 | | 22 765.00 |
DX Trade payables and related accounts | 269.00 | 265.00 | | 269.00 |
EC TOTAL (IV) | 113 266.00 | 123 321.00 | | 113 266.00 |
EE Grand total (I to V) | 128 298.00 | 142 766.00 | | 128 298.00 |
EG Accrued income and payables due within one year | 35 534.00 | 33 631.00 | | 35 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 27 235.00 | |
FJ Net sales | | | 27 235.00 | |
FR Total operating income (I) | | | 27 235.00 | |
FW Other purchases and external expenses | | | 3 024.00 | |
FX Taxes, duties, and similar payments | | | 355.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 246.00 | |
GF Total Operating Expenses (II) | | | 13 626.00 | |
GG - OPERATING RESULT (I - II) | | | 13 609.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 076.00 | |
GU Total financial expenses (VI) | | | 4 076.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 235.00 | 31 958.00 | | 27 235.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 703.00 | 18 014.00 | | 17 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 532.00 | 13 944.00 | | 9 532.00 |