| |
| 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 | 22 884.00 | 21 514.00 | 1 370.00 | 22 884.00 |
AT Other tangible assets | 23 142.00 | 23 142.00 | | 23 142.00 |
BD Other fixed assets | 214.00 | | 214.00 | 214.00 |
BJ TOTAL (I) | 46 240.00 | 44 656.00 | 1 584.00 | 46 240.00 |
BL Raw materials, supplies | 269.00 | | 269.00 | 269.00 |
BX Customers and related accounts | 1 351.00 | | 1 351.00 | 1 351.00 |
BZ Other receivables | 1 499.00 | | 1 499.00 | 1 499.00 |
CD Marketable securities | | | | |
CH Prepaid expenses | 153.00 | | 153.00 | 153.00 |
CJ TOTAL (II) | 3 272.00 | | 3 272.00 | 3 272.00 |
CO Grand total (0 to V) | 49 512.00 | 44 656.00 | 4 856.00 | 49 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 650.00 | 7 650.00 | | 7 650.00 |
DD Legal reserve (1) | 765.00 | 765.00 | | 765.00 |
DH Retained earnings | -11 773.00 | -12 553.00 | | -11 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 229.00 | 779.00 | | 2 229.00 |
DL TOTAL (I) | -1 129.00 | -3 358.00 | | -1 129.00 |
DU Loans and Debts from Credit Institutions (3) | 1 104.00 | 3 393.00 | | 1 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175.00 | 69.00 | | 175.00 |
DX Trade payables and related accounts | 3 111.00 | 2 661.00 | | 3 111.00 |
DY Tax and social security liabilities | 1 584.00 | 2 689.00 | | 1 584.00 |
EA Other liabilities | 11.00 | | | 11.00 |
EC TOTAL (IV) | 5 985.00 | 8 812.00 | | 5 985.00 |
EE Grand total (I to V) | 4 856.00 | 5 454.00 | | 4 856.00 |
EI Including equity loans | 175.00 | | | 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 062.00 | | 54 062.00 | 54 062.00 |
FJ Net sales | 54 062.00 | | 54 062.00 | 54 062.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 54 078.00 | |
FU Purchases of raw materials and other supplies | | | 19 357.00 | |
FV Inventory change (raw materials and supplies) | | | 209.00 | |
FW Other purchases and external expenses | | | 12 633.00 | |
FX Taxes, duties, and similar payments | | | 2 468.00 | |
FY Salaries and Wages | | | 11 500.00 | |
FZ Social Security Contributions | | | 5 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 598.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 51 999.00 | |
GG - OPERATING RESULT (I - II) | | | 2 079.00 | |
GL Other interest and similar income | | | 197.00 | |
GP Total financial income (V) | | | 197.00 | |
GR Interest and similar expenses | | | 47.00 | |
GU Total financial expenses (VI) | | | 47.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 275.00 | 43 027.00 | | 54 275.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 046.00 | 42 248.00 | | 52 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 229.00 | 779.00 | | 2 229.00 |
