| |
| 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 | 3 573.00 | 2 639.00 | 933.00 | 3 573.00 |
AT Other tangible assets | 15 322.00 | 5 188.00 | 10 134.00 | 15 322.00 |
BJ TOTAL (I) | 18 895.00 | 7 827.00 | 11 067.00 | 18 895.00 |
BL Raw materials, supplies | 1 700.00 | | 1 700.00 | 1 700.00 |
BN Goods in progress | 6 000.00 | | 6 000.00 | 6 000.00 |
BX Customers and related accounts | 22 106.00 | | 22 106.00 | 22 106.00 |
BZ Other receivables | 1 573.00 | | 1 573.00 | 1 573.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 52 752.00 | | 52 752.00 | 52 752.00 |
CH Prepaid expenses | 6 349.00 | | 6 349.00 | 6 349.00 |
CJ TOTAL (II) | 110 480.00 | | 110 480.00 | 110 480.00 |
CO Grand total (0 to V) | 129 374.00 | 7 827.00 | 121 547.00 | 129 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 78 420.00 | 91 781.00 | | 78 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 403.00 | 1 639.00 | | 11 403.00 |
DL TOTAL (I) | 99 723.00 | 103 320.00 | | 99 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 681.00 | 4 366.00 | | 2 681.00 |
DX Trade payables and related accounts | 8 259.00 | 16 102.00 | | 8 259.00 |
DY Tax and social security liabilities | 10 884.00 | 12 722.00 | | 10 884.00 |
EA Other liabilities | | 100.00 | | |
EC TOTAL (IV) | 21 824.00 | 33 291.00 | | 21 824.00 |
EE Grand total (I to V) | 121 547.00 | 136 610.00 | | 121 547.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 074.00 | 100 385.00 | 162 460.00 | 62 074.00 |
FJ Net sales | 62 074.00 | 100 385.00 | 162 460.00 | 62 074.00 |
FM Inventory production | | | -7 891.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 109.00 | |
FR Total operating income (I) | | | 154 678.00 | |
FU Purchases of raw materials and other supplies | | | 54 552.00 | |
FV Inventory change (raw materials and supplies) | | | 400.00 | |
FW Other purchases and external expenses | | | 29 863.00 | |
FX Taxes, duties, and similar payments | | | 775.00 | |
FY Salaries and Wages | | | 38 456.00 | |
FZ Social Security Contributions | | | 13 962.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 256.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 141 264.00 | |
GG - OPERATING RESULT (I - II) | | | 13 414.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 33.00 | |
GR Interest and similar expenses | | | 253.00 | |
GU Total financial expenses (VI) | | | 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 100.00 | 1 158.00 | | 100.00 |
HD Total exceptional income (VII) | 100.00 | 1 158.00 | | 100.00 |
HE Exceptional expenses on management operations | 135.00 | 495.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 495.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | 663.00 | | -35.00 |
HK Income tax | 1 756.00 | -1 067.00 | | 1 756.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 811.00 | 159 691.00 | | 154 811.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 408.00 | 158 052.00 | | 143 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 403.00 | 1 639.00 | | 11 403.00 |
