| |
| 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 | 37 871.00 | 32 586.00 | 5 284.00 | 37 871.00 |
AT Other tangible assets | 2 094.00 | 2 094.00 | | 2 094.00 |
BH Other financial assets | 1 006.00 | | 1 006.00 | 1 006.00 |
BJ TOTAL (I) | 40 972.00 | 34 681.00 | 6 290.00 | 40 972.00 |
BL Raw materials, supplies | 505.00 | | 505.00 | 505.00 |
BX Customers and related accounts | 10 665.00 | | 10 665.00 | 10 665.00 |
BZ Other receivables | 7 912.00 | | 7 912.00 | 7 912.00 |
CF Cash and cash equivalents | 65 525.00 | | 65 525.00 | 65 525.00 |
CJ TOTAL (II) | 84 607.00 | | 84 607.00 | 84 607.00 |
CO Grand total (0 to V) | 125 579.00 | 34 681.00 | 90 898.00 | 125 579.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 38 000.00 | | | 38 000.00 |
DH Retained earnings | 870.00 | 15 952.00 | | 870.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 485.00 | 22 918.00 | | 21 485.00 |
DL TOTAL (I) | 68 606.00 | 47 120.00 | | 68 606.00 |
DU Loans and Debts from Credit Institutions (3) | | 29.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 319.00 | 1 382.00 | | 1 319.00 |
DX Trade payables and related accounts | 6 264.00 | 23 026.00 | | 6 264.00 |
DY Tax and social security liabilities | 11 933.00 | 15 556.00 | | 11 933.00 |
EA Other liabilities | 2 774.00 | 8 193.00 | | 2 774.00 |
EC TOTAL (IV) | 22 292.00 | 48 189.00 | | 22 292.00 |
EE Grand total (I to V) | 90 898.00 | 95 310.00 | | 90 898.00 |
EG Accrued income and payables due within one year | 22 292.00 | 48 189.00 | | 22 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 140 595.00 | | 140 595.00 | 140 595.00 |
FJ Net sales | 140 595.00 | | 140 595.00 | 140 595.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 140 595.00 | |
FU Purchases of raw materials and other supplies | | | 27 550.00 | |
FV Inventory change (raw materials and supplies) | | | -120.00 | |
FW Other purchases and external expenses | | | 30 434.00 | |
FX Taxes, duties, and similar payments | | | 6 649.00 | |
FY Salaries and Wages | | | 30 800.00 | |
FZ Social Security Contributions | | | 18 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 537.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 115 014.00 | |
GG - OPERATING RESULT (I - II) | | | 25 580.00 | |
GL Other interest and similar income | | | 31.00 | |
GP Total financial income (V) | | | 31.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 21.00 | 647.00 | | 21.00 |
HH Total exceptional expenses (VIII) | 21.00 | 647.00 | | 21.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21.00 | -647.00 | | -21.00 |
HK Income tax | 4 106.00 | 4 361.00 | | 4 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 627.00 | 210 960.00 | | 140 627.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 141.00 | 188 041.00 | | 119 141.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 485.00 | 22 918.00 | | 21 485.00 |
