| |
| 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 | 53 520.00 | 37 543.00 | 15 977.00 | 53 520.00 |
AT Other tangible assets | 44 699.00 | 44 699.00 | | 44 699.00 |
BH Other financial assets | 4 813.00 | | 4 813.00 | 4 813.00 |
BJ TOTAL (I) | 103 031.00 | 82 242.00 | 20 790.00 | 103 031.00 |
BT Goods | 3 095.00 | | 3 095.00 | 3 095.00 |
BX Customers and related accounts | 88 381.00 | | 88 381.00 | 88 381.00 |
BZ Other receivables | 6 765.00 | | 6 765.00 | 6 765.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 9 102.00 | | 9 102.00 | 9 102.00 |
CH Prepaid expenses | 2 425.00 | | 2 425.00 | 2 425.00 |
CJ TOTAL (II) | 109 798.00 | | 109 798.00 | 109 798.00 |
CO Grand total (0 to V) | 212 829.00 | 82 242.00 | 130 588.00 | 212 829.00 |
CP Shares due in less than one year | 4 813.00 | | | 4 813.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 80 522.00 | | | 80 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 597.00 | | | 1 597.00 |
DL TOTAL (I) | 90 503.00 | | | 90 503.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 655.00 | | | 1 655.00 |
DX Trade payables and related accounts | 27 041.00 | | | 27 041.00 |
DY Tax and social security liabilities | 11 388.00 | | | 11 388.00 |
EC TOTAL (IV) | 40 084.00 | | | 40 084.00 |
EE Grand total (I to V) | 130 588.00 | | | 130 588.00 |
EG Accrued income and payables due within one year | 40 084.00 | | | 40 084.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 133 929.00 | | 133 929.00 | 133 929.00 |
FJ Net sales | 133 929.00 | | 133 929.00 | 133 929.00 |
FQ Other income | | | -1.00 | |
FR Total operating income (I) | | | 133 928.00 | |
FU Purchases of raw materials and other supplies | | | 13 767.00 | |
FV Inventory change (raw materials and supplies) | | | 1 519.00 | |
FW Other purchases and external expenses | | | 75 636.00 | |
FX Taxes, duties, and similar payments | | | 2 060.00 | |
FY Salaries and Wages | | | 25 621.00 | |
FZ Social Security Contributions | | | 10 456.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 157.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 132 219.00 | |
GG - OPERATING RESULT (I - II) | | | 1 709.00 | |
GR Interest and similar expenses | | | 25.00 | |
GU Total financial expenses (VI) | | | 25.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 684.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 87.00 | | | 87.00 |
HH Total exceptional expenses (VIII) | 87.00 | | | 87.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -87.00 | | | -87.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 928.00 | | | 133 928.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 331.00 | | | 132 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 597.00 | | | 1 597.00 |
HP References: Equipment leasing | 3 720.00 | | | 3 720.00 |
