| |
| 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 | | | 24 000.00 | |
BH Other financial assets | | | 56 771.00 | |
BJ TOTAL (I) | | | 80 771.00 | |
BZ Other receivables | | | 133 305.00 | |
CF Cash and cash equivalents | | | 15 192.00 | |
CJ TOTAL (II) | | | 148 497.00 | |
CO Grand total (0 to V) | | | 229 269.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 000.00 | 31 000.00 | | 31 000.00 |
DD Legal reserve (1) | 3 100.00 | 3 100.00 | | 3 100.00 |
DH Retained earnings | 21 401.00 | 26 446.00 | | 21 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 511.00 | -5 045.00 | | 8 511.00 |
DL TOTAL (I) | 64 011.00 | 55 501.00 | | 64 011.00 |
DU Loans and Debts from Credit Institutions (3) | 141 690.00 | 174 082.00 | | 141 690.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 346.00 | 10 985.00 | | 13 346.00 |
DX Trade payables and related accounts | 9 074.00 | 382.00 | | 9 074.00 |
DY Tax and social security liabilities | 1 147.00 | 806.00 | | 1 147.00 |
EC TOTAL (IV) | 165 257.00 | 186 255.00 | | 165 257.00 |
EE Grand total (I to V) | 229 269.00 | 241 756.00 | | 229 269.00 |
EI Including equity loans | 13 346.00 | | | 13 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 208 156.00 | |
FJ Net sales | | | 208 156.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 208 156.00 | |
FU Purchases of raw materials and other supplies | | | 6 214.00 | |
FW Other purchases and external expenses | | | 142 451.00 | |
FX Taxes, duties, and similar payments | | | 341.00 | |
FY Salaries and Wages | | | 31 292.00 | |
FZ Social Security Contributions | | | 3 599.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 189 897.00 | |
GG - OPERATING RESULT (I - II) | | | 18 259.00 | |
GR Interest and similar expenses | | | 9 748.00 | |
GU Total financial expenses (VI) | | | 9 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 208 156.00 | 178 336.00 | | 208 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 199 645.00 | 183 381.00 | | 199 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 511.00 | -5 045.00 | | 8 511.00 |