| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 456.00 | 456.00 | | 456.00 |
AR Technical installations, industrial equipment and tools | 158 674.00 | 151 792.00 | 6 882.00 | 158 674.00 |
AT Other tangible assets | 25 181.00 | 24 770.00 | 411.00 | 25 181.00 |
BD Other fixed assets | 230.00 | | 230.00 | 230.00 |
BH Other financial assets | 930.00 | | 930.00 | 930.00 |
BJ TOTAL (I) | 185 471.00 | 177 018.00 | 8 453.00 | 185 471.00 |
BL Raw materials, supplies | 1 620.00 | | 1 620.00 | 1 620.00 |
BX Customers and related accounts | 52 843.00 | | 52 843.00 | 52 843.00 |
CF Cash and cash equivalents | 2 723.00 | | 2 723.00 | 2 723.00 |
CJ TOTAL (II) | 57 185.00 | | 57 185.00 | 57 185.00 |
CO Grand total (0 to V) | 242 656.00 | 177 017.00 | 65 638.00 | 242 656.00 |
| |
| 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 |
DH Retained earnings | -32 765.00 | -54 187.00 | | -32 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 649.00 | 21 423.00 | | 649.00 |
DL TOTAL (I) | -22 215.00 | -22 865.00 | | -22 215.00 |
DU Loans and Debts from Credit Institutions (3) | 67 612.00 | 82 461.00 | | 67 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | 245.00 | 2 445.00 | | 245.00 |
DX Trade payables and related accounts | 10 989.00 | 12 942.00 | | 10 989.00 |
DY Tax and social security liabilities | 9 007.00 | 9 082.00 | | 9 007.00 |
EC TOTAL (IV) | 87 854.00 | 106 930.00 | | 87 854.00 |
EE Grand total (I to V) | 65 638.00 | 84 066.00 | | 65 638.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 228 995.00 | |
FJ Net sales | | | 228 995.00 | |
FQ Other income | | | 809.00 | |
FR Total operating income (I) | | | 229 805.00 | |
FU Purchases of raw materials and other supplies | | | 33 462.00 | |
FV Inventory change (raw materials and supplies) | | | -370.00 | |
FW Other purchases and external expenses | | | 145 600.00 | |
FX Taxes, duties, and similar payments | | | 1 199.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 10 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 932.00 | |
GE Other Expenses | | | 11 320.00 | |
GF Total Operating Expenses (II) | | | 223 550.00 | |
GG - OPERATING RESULT (I - II) | | | 6 255.00 | |
GP Total financial income (V) | | | 4.00 | |
GU Total financial expenses (VI) | | | 6 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 776.00 | 18 367.00 | | 776.00 |
HH Total exceptional expenses (VIII) | 165.00 | 14 637.00 | | 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 610.00 | 3 730.00 | | 610.00 |
HL TOTAL REVENUE (I + III + V + VII) | 230 585.00 | 254 388.00 | | 230 585.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 936.00 | 232 965.00 | | 229 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 649.00 | 21 423.00 | | 649.00 |
