| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 775.00 | 775.00 | | 775.00 |
AR Technical installations, industrial equipment and tools | 35 382.00 | 34 013.00 | 1 369.00 | 35 382.00 |
AT Other tangible assets | 22 582.00 | 22 378.00 | 204.00 | 22 582.00 |
BH Other financial assets | 850.00 | | 850.00 | 850.00 |
BJ TOTAL (I) | 60 135.00 | 57 166.00 | 2 968.00 | 60 135.00 |
BT Goods | 6 634.00 | | 6 634.00 | 6 634.00 |
BX Customers and related accounts | 4 412.00 | 137.00 | 4 274.00 | 4 412.00 |
BZ Other receivables | 524.00 | | 524.00 | 524.00 |
CF Cash and cash equivalents | 3 371.00 | | 3 371.00 | 3 371.00 |
CH Prepaid expenses | 1 554.00 | | 1 554.00 | 1 554.00 |
CJ TOTAL (II) | 16 496.00 | 137.00 | 16 359.00 | 16 496.00 |
CO Grand total (0 to V) | 76 632.00 | 57 304.00 | 19 327.00 | 76 632.00 |
CU Other investments | 544.00 | | 544.00 | 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DH Retained earnings | -44 879.00 | -52 709.00 | | -44 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 573.00 | 7 829.00 | | 3 573.00 |
DL TOTAL (I) | -25 305.00 | -28 879.00 | | -25 305.00 |
DU Loans and Debts from Credit Institutions (3) | 1 778.00 | 5 601.00 | | 1 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 180.00 | 27 180.00 | | 27 180.00 |
DX Trade payables and related accounts | 6 828.00 | 6 350.00 | | 6 828.00 |
DY Tax and social security liabilities | 8 374.00 | 8 803.00 | | 8 374.00 |
EA Other liabilities | 472.00 | 472.00 | | 472.00 |
EC TOTAL (IV) | 44 633.00 | 48 407.00 | | 44 633.00 |
EE Grand total (I to V) | 19 327.00 | 19 527.00 | | 19 327.00 |
EG Accrued income and payables due within one year | 43 511.00 | 46 631.00 | | 43 511.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 22 654.00 | | 22 654.00 | 22 654.00 |
FD Production sold - goods | 484.00 | | 484.00 | 484.00 |
FG Production sold - services | 6 118.00 | | 6 118.00 | 6 118.00 |
FJ Net sales | 29 257.00 | | 29 257.00 | 29 257.00 |
FM Inventory production | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 29 259.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | -1 063.00 | |
FU Purchases of raw materials and other supplies | | | 8 896.00 | |
FW Other purchases and external expenses | | | 12 514.00 | |
FX Taxes, duties, and similar payments | | | 560.00 | |
FY Salaries and Wages | | | 157.00 | |
FZ Social Security Contributions | | | 17.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 199.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 124.00 | |
GF Total Operating Expenses (II) | | | 24 408.00 | |
GG - OPERATING RESULT (I - II) | | | 4 850.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GR Interest and similar expenses | | | 179.00 | |
GU Total financial expenses (VI) | | | 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 000.00 | | |
HD Total exceptional income (VII) | | 1 000.00 | | |
HE Exceptional expenses on management operations | 1 104.00 | 748.00 | | 1 104.00 |
HF Exceptional expenses on capital transactions | | 180.00 | | |
HH Total exceptional expenses (VIII) | 1 104.00 | 929.00 | | 1 104.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 104.00 | 70.00 | | -1 104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 265.00 | 43 029.00 | | 29 265.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 691.00 | 35 199.00 | | 25 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 573.00 | 7 829.00 | | 3 573.00 |
