| |
| 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 | 13 200.00 | 5 372.00 | 7 828.00 | 13 200.00 |
AT Other tangible assets | 3 000.00 | 1 471.00 | 1 529.00 | 3 000.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 16 280.00 | 6 843.00 | 9 437.00 | 16 280.00 |
BL Raw materials, supplies | 6 395.00 | | 6 395.00 | 6 395.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 320.00 | | 4 320.00 | 4 320.00 |
CF Cash and cash equivalents | 13 586.00 | | 13 586.00 | 13 586.00 |
CJ TOTAL (II) | 24 302.00 | | 24 302.00 | 24 302.00 |
CO Grand total (0 to V) | 40 582.00 | 6 843.00 | 33 739.00 | 40 582.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 14 598.00 | 15 663.00 | | 14 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 727.00 | -1 065.00 | | 1 727.00 |
DL TOTAL (I) | 19 625.00 | 17 898.00 | | 19 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49.00 | | | 49.00 |
DX Trade payables and related accounts | 3 502.00 | 3 463.00 | | 3 502.00 |
DY Tax and social security liabilities | 10 562.00 | 14 244.00 | | 10 562.00 |
EC TOTAL (IV) | 14 114.00 | 17 707.00 | | 14 114.00 |
EE Grand total (I to V) | 33 739.00 | 35 605.00 | | 33 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 90 293.00 | 71 516.00 | 161 808.00 | 90 293.00 |
FJ Net sales | 90 293.00 | 71 516.00 | 161 808.00 | 90 293.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 88.00 | |
FR Total operating income (I) | | | 161 897.00 | |
FU Purchases of raw materials and other supplies | | | 56 283.00 | |
FV Inventory change (raw materials and supplies) | | | -6 395.00 | |
FW Other purchases and external expenses | | | 40 473.00 | |
FX Taxes, duties, and similar payments | | | 2 155.00 | |
FY Salaries and Wages | | | 51 552.00 | |
FZ Social Security Contributions | | | 13 984.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 450.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 159 514.00 | |
GG - OPERATING RESULT (I - II) | | | 2 383.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 915.00 | | | 1 915.00 |
HB Exceptional income from capital transactions | | 5 000.00 | | |
HD Total exceptional income (VII) | 1 915.00 | 5 000.00 | | 1 915.00 |
HE Exceptional expenses on management operations | 2 424.00 | 125.00 | | 2 424.00 |
HF Exceptional expenses on capital transactions | 148.00 | 8 493.00 | | 148.00 |
HH Total exceptional expenses (VIII) | 2 572.00 | 8 618.00 | | 2 572.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -657.00 | -3 618.00 | | -657.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 813.00 | 185 543.00 | | 163 813.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 086.00 | 186 608.00 | | 162 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 727.00 | -1 065.00 | | 1 727.00 |
