| |
| 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 | 5 095.00 | 3 127.00 | 1 967.00 | 5 095.00 |
AT Other tangible assets | 6 072.00 | 3 914.00 | 2 158.00 | 6 072.00 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 943.00 | | 943.00 | 943.00 |
BJ TOTAL (I) | 12 124.00 | 7 041.00 | 5 083.00 | 12 124.00 |
BL Raw materials, supplies | 1 379.00 | | 1 379.00 | 1 379.00 |
BX Customers and related accounts | 8 358.00 | | 8 358.00 | 8 358.00 |
BZ Other receivables | 1 332.00 | | 1 332.00 | 1 332.00 |
CF Cash and cash equivalents | 55 862.00 | | 55 862.00 | 55 862.00 |
CJ TOTAL (II) | 66 931.00 | | 66 931.00 | 66 931.00 |
CO Grand total (0 to V) | 79 055.00 | 7 041.00 | 72 014.00 | 79 055.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 624.00 | 7 624.00 | | 7 624.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 34 708.00 | 27 225.00 | | 34 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 912.00 | 9 233.00 | | 10 912.00 |
DL TOTAL (I) | 54 005.00 | 44 844.00 | | 54 005.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 839.00 | 9 748.00 | | 9 839.00 |
DX Trade payables and related accounts | 1 675.00 | 456.00 | | 1 675.00 |
DY Tax and social security liabilities | 5 727.00 | 6 518.00 | | 5 727.00 |
EA Other liabilities | 768.00 | 768.00 | | 768.00 |
EC TOTAL (IV) | 18 008.00 | 17 490.00 | | 18 008.00 |
EE Grand total (I to V) | 72 014.00 | 62 334.00 | | 72 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 115 823.00 | |
FJ Net sales | | | 115 823.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 115 823.00 | |
FU Purchases of raw materials and other supplies | | | 4 341.00 | |
FV Inventory change (raw materials and supplies) | | | -470.00 | |
FW Other purchases and external expenses | | | 36 406.00 | |
FX Taxes, duties, and similar payments | | | 678.00 | |
FY Salaries and Wages | | | 58 900.00 | |
FZ Social Security Contributions | | | 1 144.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 826.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 102 827.00 | |
GG - OPERATING RESULT (I - II) | | | 12 996.00 | |
GP Total financial income (V) | | | 2.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 174.00 | 383.00 | | 174.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -174.00 | -383.00 | | -174.00 |
HK Income tax | 1 913.00 | 1 639.00 | | 1 913.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 825.00 | 118 699.00 | | 115 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 913.00 | 109 467.00 | | 104 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 912.00 | 9 233.00 | | 10 912.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 215.00 | 1 826.00 | | 5 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 215.00 | 1 826.00 | | 5 215.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 675.00 | 1 675.00 | | 1 675.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 607.00 | 10 607.00 | | 10 607.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 727.00 | 5 727.00 | | 5 727.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 634.00 | 9 691.00 | 943.00 | 10 634.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 008.00 | 18 008.00 | | 18 008.00 |
