| |
| 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 | 14 183.00 | 12 214.00 | 1 968.00 | 14 183.00 |
AT Other tangible assets | 10 538.00 | 7 677.00 | 2 860.00 | 10 538.00 |
BJ TOTAL (I) | 27 921.00 | 19 892.00 | 8 029.00 | 27 921.00 |
BN Goods in progress | 5 500.00 | | 5 500.00 | 5 500.00 |
BZ Other receivables | 41 974.00 | 18 471.00 | 23 503.00 | 41 974.00 |
CF Cash and cash equivalents | 31 354.00 | | 31 354.00 | 31 354.00 |
CH Prepaid expenses | 105.00 | | 105.00 | 105.00 |
CJ TOTAL (II) | 78 934.00 | 18 471.00 | 60 463.00 | 78 934.00 |
CO Grand total (0 to V) | 106 856.00 | 38 363.00 | 68 493.00 | 106 856.00 |
CS Evaluated investments - equity method | 3 200.00 | | 3 200.00 | 3 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 15 933.00 | 15 933.00 | | 15 933.00 |
DH Retained earnings | 18 673.00 | 22 808.00 | | 18 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 402.00 | -4 134.00 | | 1 402.00 |
DL TOTAL (I) | 42 609.00 | 41 206.00 | | 42 609.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 764.00 | 7 666.00 | | 7 764.00 |
DX Trade payables and related accounts | 10 431.00 | 13 873.00 | | 10 431.00 |
DY Tax and social security liabilities | 7 655.00 | 9 184.00 | | 7 655.00 |
EA Other liabilities | 33.00 | | | 33.00 |
EC TOTAL (IV) | 25 884.00 | 30 723.00 | | 25 884.00 |
EE Grand total (I to V) | 68 493.00 | 71 930.00 | | 68 493.00 |
EG Accrued income and payables due within one year | 25 884.00 | 30 723.00 | | 25 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 144 149.00 | |
FJ Net sales | | | 144 149.00 | |
FM Inventory production | | | 5 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 150.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 149 800.00 | |
FU Purchases of raw materials and other supplies | | | 75 716.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 19 874.00 | |
FX Taxes, duties, and similar payments | | | 690.00 | |
FY Salaries and Wages | | | 52 117.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 148 397.00 | |
GG - OPERATING RESULT (I - II) | | | 1 403.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 149 800.00 | 166 247.00 | | 149 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 148 397.00 | 170 381.00 | | 148 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 403.00 | -4 135.00 | | 1 403.00 |
