| |
| 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 | 2 038.00 | 1 855.00 | 183.00 | 2 038.00 |
AT Other tangible assets | 20 288.00 | 6 941.00 | 13 347.00 | 20 288.00 |
BJ TOTAL (I) | 22 326.00 | 8 796.00 | 13 530.00 | 22 326.00 |
BZ Other receivables | 142.00 | | 142.00 | 142.00 |
CF Cash and cash equivalents | 38 052.00 | | 38 052.00 | 38 052.00 |
CH Prepaid expenses | 380.00 | | 380.00 | 380.00 |
CJ TOTAL (II) | 38 574.00 | | 38 574.00 | 38 574.00 |
CO Grand total (0 to V) | 60 900.00 | 8 796.00 | 52 104.00 | 60 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 26 339.00 | 25 571.00 | | 26 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 510.00 | 767.00 | | 510.00 |
DL TOTAL (I) | 35 649.00 | 35 139.00 | | 35 649.00 |
DU Loans and Debts from Credit Institutions (3) | 13 531.00 | 17 199.00 | | 13 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74.00 | 58.00 | | 74.00 |
DY Tax and social security liabilities | 1 850.00 | | | 1 850.00 |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 16 455.00 | 18 257.00 | | 16 455.00 |
EE Grand total (I to V) | 52 104.00 | 53 396.00 | | 52 104.00 |
EG Accrued income and payables due within one year | 6 679.00 | 4 727.00 | | 6 679.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 82 716.00 | | 82 716.00 | 82 716.00 |
FJ Net sales | 82 716.00 | | 82 716.00 | 82 716.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 82 716.00 | |
FU Purchases of raw materials and other supplies | | | 12 511.00 | |
FW Other purchases and external expenses | | | 26 871.00 | |
FX Taxes, duties, and similar payments | | | -321.00 | |
FY Salaries and Wages | | | 38 781.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 984.00 | |
GF Total Operating Expenses (II) | | | 81 825.00 | |
GG - OPERATING RESULT (I - II) | | | 891.00 | |
GL Other interest and similar income | | | 42.00 | |
GP Total financial income (V) | | | 42.00 | |
GR Interest and similar expenses | | | 279.00 | |
GU Total financial expenses (VI) | | | 279.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 475.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 475.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -475.00 | | -45.00 |
HK Income tax | 98.00 | 149.00 | | 98.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 758.00 | 99 993.00 | | 82 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 247.00 | 99 226.00 | | 82 247.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 510.00 | 767.00 | | 510.00 |
