| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 900.00 | 2 900.00 | | 2 900.00 |
AP Buildings | 12 447.00 | 12 447.00 | | 12 447.00 |
AR Technical installations, industrial equipment and tools | 4 839.00 | 4 839.00 | | 4 839.00 |
AT Other tangible assets | 20 719.00 | 20 719.00 | | 20 719.00 |
BH Other financial assets | 1 429.00 | | 1 429.00 | 1 429.00 |
BJ TOTAL (I) | 42 336.00 | 40 907.00 | 1 429.00 | 42 336.00 |
BX Customers and related accounts | 128 309.00 | | 128 309.00 | 128 309.00 |
BZ Other receivables | 9 524.00 | | 9 524.00 | 9 524.00 |
CD Marketable securities | 4 998.00 | | 4 998.00 | 4 998.00 |
CF Cash and cash equivalents | 214 844.00 | | 214 844.00 | 214 844.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 357 676.00 | | 357 676.00 | 357 676.00 |
CO Grand total (0 to V) | 400 012.00 | 40 907.00 | 359 105.00 | 400 012.00 |
| |
| 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 | 109 528.00 | 163 880.00 | | 109 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 218.00 | -54 352.00 | | 91 218.00 |
DL TOTAL (I) | 209 131.00 | 117 913.00 | | 209 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 422.00 | 94.00 | | 422.00 |
DX Trade payables and related accounts | 73 408.00 | 39 251.00 | | 73 408.00 |
DY Tax and social security liabilities | 67 090.00 | 42 716.00 | | 67 090.00 |
EA Other liabilities | 9 052.00 | 4 257.00 | | 9 052.00 |
EC TOTAL (IV) | 149 974.00 | 86 319.00 | | 149 974.00 |
EE Grand total (I to V) | 359 105.00 | 204 232.00 | | 359 105.00 |
EG Accrued income and payables due within one year | 149 974.00 | 86 319.00 | | 149 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 938 035.00 | | 938 035.00 | 938 035.00 |
FJ Net sales | 938 035.00 | | 938 035.00 | 938 035.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 308.00 | |
FQ Other income | | | 367.00 | |
FR Total operating income (I) | | | 945 710.00 | |
FU Purchases of raw materials and other supplies | | | 78 037.00 | |
FW Other purchases and external expenses | | | 529 962.00 | |
FX Taxes, duties, and similar payments | | | 5 077.00 | |
FY Salaries and Wages | | | 159 515.00 | |
FZ Social Security Contributions | | | 77 893.00 | |
GE Other Expenses | | | 71.00 | |
GF Total Operating Expenses (II) | | | 850 558.00 | |
GG - OPERATING RESULT (I - II) | | | 95 152.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 216.00 | |
GP Total financial income (V) | | | 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 308.00 | 5 426.00 | | 7 308.00 |
HA Exceptional income from management transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | | 3 000.00 | | |
HE Exceptional expenses on management operations | 4 150.00 | 1 021.00 | | 4 150.00 |
HH Total exceptional expenses (VIII) | 4 150.00 | 1 021.00 | | 4 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 150.00 | 1 979.00 | | -4 150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 945 926.00 | 556 868.00 | | 945 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 854 708.00 | 611 221.00 | | 854 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 218.00 | -54 352.00 | | 91 218.00 |
HP References: Equipment leasing | | 2 040.00 | | |
