| |
| 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 | 4 800.00 | 3 110.00 | 1 690.00 | 4 800.00 |
AT Other tangible assets | 2 000.00 | 1 342.00 | 658.00 | 2 000.00 |
BH Other financial assets | 833.00 | | 833.00 | 833.00 |
BJ TOTAL (I) | 7 689.00 | 4 452.00 | 3 237.00 | 7 689.00 |
BX Customers and related accounts | 3 246.00 | | 3 246.00 | 3 246.00 |
BZ Other receivables | 2 025.00 | | 2 025.00 | 2 025.00 |
CF Cash and cash equivalents | 7 340.00 | | 7 340.00 | 7 340.00 |
CJ TOTAL (II) | 12 612.00 | | 12 612.00 | 12 612.00 |
CO Grand total (0 to V) | 20 301.00 | 4 452.00 | 15 849.00 | 20 301.00 |
CU Other investments | 56.00 | | 56.00 | 56.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | 5 489.00 | 7 163.00 | | 5 489.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 959.00 | 741.00 | | 3 959.00 |
DL TOTAL (I) | 9 558.00 | 8 014.00 | | 9 558.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193.00 | 249.00 | | 193.00 |
DX Trade payables and related accounts | 2 257.00 | 3 900.00 | | 2 257.00 |
DY Tax and social security liabilities | 3 721.00 | 4 626.00 | | 3 721.00 |
EA Other liabilities | 120.00 | 114.00 | | 120.00 |
EC TOTAL (IV) | 6 291.00 | 8 888.00 | | 6 291.00 |
EE Grand total (I to V) | 15 849.00 | 16 902.00 | | 15 849.00 |
EG Accrued income and payables due within one year | 6 291.00 | 8 888.00 | | 6 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 106 335.00 | | 106 335.00 | 106 335.00 |
FJ Net sales | 106 335.00 | | 106 335.00 | 106 335.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 106 348.00 | |
FU Purchases of raw materials and other supplies | | | 34 225.00 | |
FW Other purchases and external expenses | | | 25 242.00 | |
FX Taxes, duties, and similar payments | | | 1 421.00 | |
FY Salaries and Wages | | | 31 988.00 | |
FZ Social Security Contributions | | | 7 628.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 454.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 101 970.00 | |
GG - OPERATING RESULT (I - II) | | | 4 378.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 379.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 128.00 | | |
HH Total exceptional expenses (VIII) | | 128.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -128.00 | | |
HK Income tax | 420.00 | | | 420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 349.00 | 102 654.00 | | 106 349.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 390.00 | 101 912.00 | | 102 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 959.00 | 741.00 | | 3 959.00 |
