| |
| 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 | | | 30 000.00 | |
BH Other financial assets | | | 56 771.00 | |
BJ TOTAL (I) | | | 86 771.00 | |
BZ Other receivables | | | 150 113.00 | |
CF Cash and cash equivalents | | | 4 872.00 | |
CJ TOTAL (II) | | | 154 984.00 | |
CO Grand total (0 to V) | | | 241 756.00 | |
CP Shares due in less than one year | 56 771.00 | | | 56 771.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 000.00 | 31 000.00 | | 31 000.00 |
DD Legal reserve (1) | 3 100.00 | 3 100.00 | | 3 100.00 |
DH Retained earnings | 26 446.00 | 9 748.00 | | 26 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 045.00 | 16 698.00 | | -5 045.00 |
DL TOTAL (I) | 55 501.00 | 60 546.00 | | 55 501.00 |
DU Loans and Debts from Credit Institutions (3) | 174 082.00 | 90 392.00 | | 174 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 985.00 | 8 700.00 | | 10 985.00 |
DX Trade payables and related accounts | 382.00 | 7 514.00 | | 382.00 |
DY Tax and social security liabilities | 806.00 | 654.00 | | 806.00 |
EC TOTAL (IV) | 186 255.00 | 107 261.00 | | 186 255.00 |
EE Grand total (I to V) | 241 756.00 | 167 806.00 | | 241 756.00 |
EG Accrued income and payables due within one year | 186 255.00 | 107 261.00 | | 186 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 178 322.00 | |
FJ Net sales | | | 178 322.00 | |
FO Operating subsidies | | | 14.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 178 336.00 | |
FU Purchases of raw materials and other supplies | | | 5 551.00 | |
FW Other purchases and external expenses | | | 141 702.00 | |
FX Taxes, duties, and similar payments | | | 1 383.00 | |
FY Salaries and Wages | | | 28 369.00 | |
FZ Social Security Contributions | | | 2 306.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 179 342.00 | |
GG - OPERATING RESULT (I - II) | | | -1 005.00 | |
GR Interest and similar expenses | | | 4 039.00 | |
GU Total financial expenses (VI) | | | 4 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 039.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 447.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 178 336.00 | 211 228.00 | | 178 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 183 381.00 | 194 530.00 | | 183 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 045.00 | 16 698.00 | | -5 045.00 |