| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 981.00 | 5 981.00 | | 5 981.00 |
AF Concessions, Patents and Similar Rights | 371.00 | 371.00 | | 371.00 |
AR Technical installations, industrial equipment and tools | 19 801.00 | 19 681.00 | 120.00 | 19 801.00 |
AT Other tangible assets | 99 496.00 | 55 342.00 | 44 154.00 | 99 496.00 |
BH Other financial assets | 7 421.00 | | 7 421.00 | 7 421.00 |
BJ TOTAL (I) | 133 069.00 | 81 375.00 | 51 694.00 | 133 069.00 |
BX Customers and related accounts | 31 671.00 | | 31 671.00 | 31 671.00 |
BZ Other receivables | 5 353.00 | | 5 353.00 | 5 353.00 |
CF Cash and cash equivalents | 11 556.00 | | 11 556.00 | 11 556.00 |
CJ TOTAL (II) | 48 581.00 | | 48 581.00 | 48 581.00 |
CO Grand total (0 to V) | 181 650.00 | 81 375.00 | 100 275.00 | 181 650.00 |
CP Shares due in less than one year | 7 421.00 | | | 7 421.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DD Legal reserve (1) | 20.00 | 20.00 | | 20.00 |
DG Other reserves | 232.00 | 232.00 | | 232.00 |
DL TOTAL (I) | 452.00 | 452.00 | | 452.00 |
DU Loans and Debts from Credit Institutions (3) | 25 062.00 | 38 279.00 | | 25 062.00 |
DV Miscellaneous Loans and Financial Debts (4) | 450.00 | 450.00 | | 450.00 |
DX Trade payables and related accounts | 8 945.00 | 6 669.00 | | 8 945.00 |
EA Other liabilities | 65 366.00 | 82 944.00 | | 65 366.00 |
EC TOTAL (IV) | 99 823.00 | 128 342.00 | | 99 823.00 |
EE Grand total (I to V) | 100 275.00 | 128 794.00 | | 100 275.00 |
EG Accrued income and payables due within one year | 88 308.00 | 103 305.00 | | 88 308.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 352 076.00 | | 1 352 076.00 | 1 352 076.00 |
FJ Net sales | 1 352 076.00 | | 1 352 076.00 | 1 352 076.00 |
FR Total operating income (I) | | | 1 352 076.00 | |
FS Purchases of goods (including customs duties) | | | 21 847.00 | |
FW Other purchases and external expenses | | | 1 297 476.00 | |
FX Taxes, duties, and similar payments | | | 1 189.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 247.00 | |
GE Other Expenses | | | 19 563.00 | |
GF Total Operating Expenses (II) | | | 1 351 322.00 | |
GG - OPERATING RESULT (I - II) | | | 754.00 | |
GR Interest and similar expenses | | | 754.00 | |
GU Total financial expenses (VI) | | | 754.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 352 076.00 | 1 309 367.00 | | 1 352 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 352 076.00 | 1 309 367.00 | | 1 352 076.00 |
