| |
| 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 | 27 532.00 | 17 587.00 | 9 945.00 | 27 532.00 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 27 582.00 | 17 587.00 | 9 995.00 | 27 582.00 |
BT Goods | 165.00 | | 165.00 | 165.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 263.00 | | 2 263.00 | 2 263.00 |
CF Cash and cash equivalents | 6 742.00 | | 6 742.00 | 6 742.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 9 170.00 | | 9 170.00 | 9 170.00 |
CO Grand total (0 to V) | 36 752.00 | 17 587.00 | 19 165.00 | 36 752.00 |
CS Evaluated investments - equity method | 4.00 | | 4.00 | 4.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 369.00 | 290.00 | | 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 523.00 | 1 570.00 | | 2 523.00 |
DL TOTAL (I) | 7 891.00 | 6 860.00 | | 7 891.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 798.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 062.00 | 5 655.00 | | 9 062.00 |
DX Trade payables and related accounts | 1 774.00 | 2 149.00 | | 1 774.00 |
DY Tax and social security liabilities | 317.00 | 229.00 | | 317.00 |
EA Other liabilities | 121.00 | | | 121.00 |
EC TOTAL (IV) | 11 274.00 | 9 832.00 | | 11 274.00 |
EE Grand total (I to V) | 19 165.00 | 16 692.00 | | 19 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 57.00 | |
FD Production sold - goods | | | 44 006.00 | |
FJ Net sales | | | 44 063.00 | |
FN Capitalized production | | | 55.00 | |
FO Operating subsidies | | | 2 600.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 46 722.00 | |
FS Purchases of goods (including customs duties) | | | 165.00 | |
FU Purchases of raw materials and other supplies | | | 4 783.00 | |
FW Other purchases and external expenses | | | 31 479.00 | |
FX Taxes, duties, and similar payments | | | 1 299.00 | |
FY Salaries and Wages | | | 2 000.00 | |
FZ Social Security Contributions | | | 1 465.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 988.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 44 181.00 | |
GG - OPERATING RESULT (I - II) | | | 2 541.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 19.00 | |
GU Total financial expenses (VI) | | | 19.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 723.00 | 46 670.00 | | 46 723.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 200.00 | 45 100.00 | | 44 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 523.00 | 1 570.00 | | 2 523.00 |
