| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 846.00 | 3 846.00 | | 3 846.00 |
AR Technical installations, industrial equipment and tools | 11 937.00 | 11 937.00 | | 11 937.00 |
AT Other tangible assets | 89 982.00 | 89 982.00 | | 89 982.00 |
BH Other financial assets | 9 248.00 | | 9 248.00 | 9 248.00 |
BJ TOTAL (I) | 115 012.00 | 105 765.00 | 9 248.00 | 115 012.00 |
BL Raw materials, supplies | 1 485.00 | | 1 485.00 | 1 485.00 |
BR Intermediate and finished products | 1 210.00 | | 1 210.00 | 1 210.00 |
BT Goods | 10 693.00 | | 10 693.00 | 10 693.00 |
BX Customers and related accounts | 13 198.00 | | 13 198.00 | 13 198.00 |
BZ Other receivables | 2 230.00 | | 2 230.00 | 2 230.00 |
CF Cash and cash equivalents | 7 914.00 | | 7 914.00 | 7 914.00 |
CJ TOTAL (II) | 36 730.00 | | 36 730.00 | 36 730.00 |
CO Grand total (0 to V) | 151 742.00 | 105 765.00 | 45 978.00 | 151 742.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -14 158.00 | -4 547.00 | | -14 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 575.00 | -9 611.00 | | 575.00 |
DL TOTAL (I) | -5 198.00 | -5 773.00 | | -5 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 4 753.00 | | |
DX Trade payables and related accounts | 43 731.00 | 32 530.00 | | 43 731.00 |
DY Tax and social security liabilities | 7 445.00 | 8 978.00 | | 7 445.00 |
EA Other liabilities | | 7.00 | | |
EC TOTAL (IV) | 51 175.00 | 46 267.00 | | 51 175.00 |
EE Grand total (I to V) | 45 978.00 | 40 494.00 | | 45 978.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 145 556.00 | | 145 556.00 | 145 556.00 |
FD Production sold - goods | 8 309.00 | | 8 309.00 | 8 309.00 |
FJ Net sales | 153 864.00 | | 153 864.00 | 153 864.00 |
FM Inventory production | | | -8.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 545.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 154 402.00 | |
FS Purchases of goods (including customs duties) | | | 67 969.00 | |
FT Inventory change (goods) | | | -3 036.00 | |
FU Purchases of raw materials and other supplies | | | 2 180.00 | |
FV Inventory change (raw materials and supplies) | | | 454.00 | |
FW Other purchases and external expenses | | | 60 132.00 | |
FX Taxes, duties, and similar payments | | | 2 913.00 | |
FY Salaries and Wages | | | 23 248.00 | |
FZ Social Security Contributions | | | 5 079.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 158 950.00 | |
GG - OPERATING RESULT (I - II) | | | -4 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 123.00 | 6 041.00 | | 5 123.00 |
HD Total exceptional income (VII) | 5 123.00 | 6 041.00 | | 5 123.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 123.00 | 6 041.00 | | 5 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 525.00 | 128 951.00 | | 159 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 950.00 | 138 562.00 | | 158 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 575.00 | -9 611.00 | | 575.00 |
