| |
| 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 | 10 921.00 | 8 131.00 | 2 790.00 | 10 921.00 |
AT Other tangible assets | 6 418.00 | 6 249.00 | 169.00 | 6 418.00 |
BH Other financial assets | 1 604.00 | | 1 604.00 | 1 604.00 |
BJ TOTAL (I) | 18 943.00 | 14 380.00 | 4 563.00 | 18 943.00 |
BL Raw materials, supplies | 6 232.00 | | 6 232.00 | 6 232.00 |
BZ Other receivables | 4 893.00 | | 4 893.00 | 4 893.00 |
CF Cash and cash equivalents | 6 051.00 | | 6 051.00 | 6 051.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 17 175.00 | | 17 175.00 | 17 175.00 |
CO Grand total (0 to V) | 36 118.00 | 14 380.00 | 21 738.00 | 36 118.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 16 675.00 | 16 675.00 | | 16 675.00 |
DH Retained earnings | -12 748.00 | | | -12 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 707.00 | -12 748.00 | | 3 707.00 |
DL TOTAL (I) | 8 735.00 | 5 027.00 | | 8 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 19.00 | | |
DX Trade payables and related accounts | 5 137.00 | 15 560.00 | | 5 137.00 |
DY Tax and social security liabilities | 7 866.00 | 6 830.00 | | 7 866.00 |
EC TOTAL (IV) | 13 003.00 | 22 409.00 | | 13 003.00 |
EE Grand total (I to V) | 21 738.00 | 27 436.00 | | 21 738.00 |
EG Accrued income and payables due within one year | 13 003.00 | 22 409.00 | | 13 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 107 787.00 | | 107 787.00 | 107 787.00 |
FJ Net sales | 107 787.00 | | 107 787.00 | 107 787.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 389.00 | |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 111 195.00 | |
FU Purchases of raw materials and other supplies | | | 49 873.00 | |
FV Inventory change (raw materials and supplies) | | | 1 153.00 | |
FW Other purchases and external expenses | | | 15 212.00 | |
FX Taxes, duties, and similar payments | | | 3 222.00 | |
FY Salaries and Wages | | | 31 803.00 | |
FZ Social Security Contributions | | | 5 008.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 900.00 | |
GE Other Expenses | | | 163.00 | |
GF Total Operating Expenses (II) | | | 107 333.00 | |
GG - OPERATING RESULT (I - II) | | | 3 862.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 154.00 | |
GU Total financial expenses (VI) | | | 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 111 195.00 | 98 665.00 | | 111 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 488.00 | 111 413.00 | | 107 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 707.00 | -12 748.00 | | 3 707.00 |
