| |
| 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 | 11 081.00 | 11 081.00 | | 11 081.00 |
AT Other tangible assets | 20 427.00 | 12 399.00 | 8 028.00 | 20 427.00 |
BH Other financial assets | 1 384.00 | | 1 384.00 | 1 384.00 |
BJ TOTAL (I) | 32 942.00 | 23 479.00 | 9 462.00 | 32 942.00 |
BL Raw materials, supplies | 1 022.00 | | 1 022.00 | 1 022.00 |
BT Goods | 369.00 | | 369.00 | 369.00 |
BZ Other receivables | 652.00 | | 652.00 | 652.00 |
CF Cash and cash equivalents | 9 938.00 | | 9 938.00 | 9 938.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 11 981.00 | | 11 981.00 | 11 981.00 |
CO Grand total (0 to V) | 44 923.00 | 23 479.00 | 21 443.00 | 44 923.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DF Regulated reserves (1) | 4 913.00 | 4 913.00 | | 4 913.00 |
DH Retained earnings | 4 049.00 | 8 111.00 | | 4 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -868.00 | -4 062.00 | | -868.00 |
DL TOTAL (I) | 17 994.00 | 18 862.00 | | 17 994.00 |
DU Loans and Debts from Credit Institutions (3) | | 4 122.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 165.00 | 165.00 | | 165.00 |
DX Trade payables and related accounts | 856.00 | 1 004.00 | | 856.00 |
DY Tax and social security liabilities | 2 423.00 | 4 336.00 | | 2 423.00 |
EC TOTAL (IV) | 3 449.00 | 9 627.00 | | 3 449.00 |
EE Grand total (I to V) | 21 443.00 | 28 490.00 | | 21 443.00 |
EG Accrued income and payables due within one year | 3 449.00 | 9 627.00 | | 3 449.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 511.00 | | 97 511.00 | 97 511.00 |
FJ Net sales | 97 511.00 | | 97 511.00 | 97 511.00 |
FO Operating subsidies | | | 1 039.00 | |
FQ Other income | | | 92.00 | |
FR Total operating income (I) | | | 98 643.00 | |
FS Purchases of goods (including customs duties) | | | 707.00 | |
FT Inventory change (goods) | | | 40.00 | |
FU Purchases of raw materials and other supplies | | | 10 641.00 | |
FV Inventory change (raw materials and supplies) | | | 387.00 | |
FW Other purchases and external expenses | | | 31 068.00 | |
FX Taxes, duties, and similar payments | | | 1 146.00 | |
FY Salaries and Wages | | | 36 015.00 | |
FZ Social Security Contributions | | | 16 791.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 486.00 | |
GE Other Expenses | | | 205.00 | |
GF Total Operating Expenses (II) | | | 99 485.00 | |
GG - OPERATING RESULT (I - II) | | | -843.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 98 649.00 | 105 745.00 | | 98 649.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 517.00 | 109 808.00 | | 99 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -868.00 | -4 062.00 | | -868.00 |
