| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 5 712.00 | 2 360.00 | 3 351.00 | 5 712.00 |
AR Technical installations, industrial equipment and tools | 26 772.00 | 24 121.00 | 2 651.00 | 26 772.00 |
AT Other tangible assets | 29 528.00 | 15 637.00 | 13 890.00 | 29 528.00 |
BJ TOTAL (I) | 62 013.00 | 42 119.00 | 19 894.00 | 62 013.00 |
BT Goods | 4 337.00 | | 4 337.00 | 4 337.00 |
BZ Other receivables | 5 812.00 | | 5 812.00 | 5 812.00 |
CF Cash and cash equivalents | 15 624.00 | | 15 624.00 | 15 624.00 |
CJ TOTAL (II) | 25 774.00 | | 25 774.00 | 25 774.00 |
CO Grand total (0 to V) | 87 787.00 | 42 119.00 | 45 668.00 | 87 787.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -64 566.00 | -70 340.00 | | -64 566.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 158.00 | 5 774.00 | | -5 158.00 |
DL TOTAL (I) | -62 224.00 | -57 066.00 | | -62 224.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 855.00 | 83 149.00 | | 78 855.00 |
DX Trade payables and related accounts | 6 078.00 | 2 472.00 | | 6 078.00 |
DY Tax and social security liabilities | 22 959.00 | 17 339.00 | | 22 959.00 |
EC TOTAL (IV) | 107 893.00 | 102 961.00 | | 107 893.00 |
EE Grand total (I to V) | 45 668.00 | 45 894.00 | | 45 668.00 |
EG Accrued income and payables due within one year | 107 893.00 | 102 961.00 | | 107 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 106 306.00 | | 106 306.00 | 106 306.00 |
FJ Net sales | 106 306.00 | | 106 306.00 | 106 306.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 531.00 | |
FQ Other income | | | 1 380.00 | |
FR Total operating income (I) | | | 108 217.00 | |
FS Purchases of goods (including customs duties) | | | 33 987.00 | |
FT Inventory change (goods) | | | -587.00 | |
FU Purchases of raw materials and other supplies | | | 480.00 | |
FW Other purchases and external expenses | | | 23 760.00 | |
FX Taxes, duties, and similar payments | | | 1 284.00 | |
FY Salaries and Wages | | | 39 471.00 | |
FZ Social Security Contributions | | | 8 992.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 811.00 | |
GE Other Expenses | | | 2 176.00 | |
GF Total Operating Expenses (II) | | | 113 376.00 | |
GG - OPERATING RESULT (I - II) | | | -5 158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 217.00 | 118 857.00 | | 108 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 376.00 | 113 083.00 | | 113 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 158.00 | 5 774.00 | | -5 158.00 |
