| |
| 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 | 14 989.00 | 14 635.00 | 354.00 | 14 989.00 |
AT Other tangible assets | 1 415.00 | 1 049.00 | 366.00 | 1 415.00 |
BJ TOTAL (I) | 16 404.00 | 15 684.00 | 720.00 | 16 404.00 |
BT Goods | 17 562.00 | | 17 562.00 | 17 562.00 |
BX Customers and related accounts | 8 591.00 | | 8 591.00 | 8 591.00 |
BZ Other receivables | 9 353.00 | | 9 353.00 | 9 353.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 25 923.00 | | 25 923.00 | 25 923.00 |
CH Prepaid expenses | 2 045.00 | | 2 045.00 | 2 045.00 |
CJ TOTAL (II) | 63 523.00 | | 63 523.00 | 63 523.00 |
CO Grand total (0 to V) | 79 928.00 | 15 684.00 | 64 243.00 | 79 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | -31 346.00 | | | -31 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 933.00 | | | 1 933.00 |
DL TOTAL (I) | -21 791.00 | | | -21 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 000.00 | | | 25 000.00 |
DW Advances and down payments received on current orders | 4 200.00 | | | 4 200.00 |
DX Trade payables and related accounts | 19 492.00 | | | 19 492.00 |
DY Tax and social security liabilities | 21 177.00 | | | 21 177.00 |
EA Other liabilities | 16 166.00 | | | 16 166.00 |
EC TOTAL (IV) | 86 034.00 | | | 86 034.00 |
EE Grand total (I to V) | 64 243.00 | | | 64 243.00 |
EG Accrued income and payables due within one year | 81 834.00 | | | 81 834.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 182 880.00 | | 182 880.00 | 182 880.00 |
FG Production sold - services | 144 227.00 | | 144 227.00 | 144 227.00 |
FJ Net sales | 327 108.00 | | 327 108.00 | 327 108.00 |
FQ Other income | | | 69.00 | |
FR Total operating income (I) | | | 327 177.00 | |
FS Purchases of goods (including customs duties) | | | 135 300.00 | |
FT Inventory change (goods) | | | -42.00 | |
FW Other purchases and external expenses | | | 52 202.00 | |
FX Taxes, duties, and similar payments | | | 4 883.00 | |
FY Salaries and Wages | | | 100 652.00 | |
FZ Social Security Contributions | | | 27 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 329.00 | |
GE Other Expenses | | | 4 154.00 | |
GF Total Operating Expenses (II) | | | 325 187.00 | |
GG - OPERATING RESULT (I - II) | | | 1 990.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 58.00 | |
GU Total financial expenses (VI) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -57.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 327 178.00 | | | 327 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 245.00 | | | 325 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 933.00 | | | 1 933.00 |
