| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 10 375.00 | 5 529.00 | 4 847.00 | 10 375.00 |
AR Technical installations, industrial equipment and tools | 55 123.00 | 28 252.00 | 26 871.00 | 55 123.00 |
BH Other financial assets | 2 630.00 | | 2 630.00 | 2 630.00 |
BJ TOTAL (I) | 68 128.00 | 33 780.00 | 34 348.00 | 68 128.00 |
BX Customers and related accounts | 3 840.00 | 1 600.00 | 2 240.00 | 3 840.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 4 215.00 | | 4 215.00 | 4 215.00 |
CH Prepaid expenses | 285.00 | | 285.00 | 285.00 |
CJ TOTAL (II) | 8 340.00 | 1 600.00 | 6 740.00 | 8 340.00 |
CO Grand total (0 to V) | 76 468.00 | 35 380.00 | 41 088.00 | 76 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 3 706.00 | -3 341.00 | | 3 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 271.00 | 7 047.00 | | 271.00 |
DL TOTAL (I) | 6 977.00 | 6 706.00 | | 6 977.00 |
DU Loans and Debts from Credit Institutions (3) | 22 815.00 | 29 033.00 | | 22 815.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 361.00 | 3 565.00 | | 8 361.00 |
DX Trade payables and related accounts | 732.00 | 8 447.00 | | 732.00 |
DY Tax and social security liabilities | 2 203.00 | 2 625.00 | | 2 203.00 |
EB Prepaid income (2) | | 275.00 | | |
EC TOTAL (IV) | 34 111.00 | 43 946.00 | | 34 111.00 |
EE Grand total (I to V) | 41 088.00 | 50 652.00 | | 41 088.00 |
EG Accrued income and payables due within one year | 34 111.00 | 43 946.00 | | 34 111.00 |
EI Including equity loans | 8 361.00 | | | 8 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 22 173.00 | |
FJ Net sales | | | 22 173.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 22 174.00 | |
FW Other purchases and external expenses | | | 6 832.00 | |
FX Taxes, duties, and similar payments | | | 1 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 066.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 600.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 20 905.00 | |
GG - OPERATING RESULT (I - II) | | | 1 269.00 | |
GR Interest and similar expenses | | | 950.00 | |
GU Total financial expenses (VI) | | | 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 48.00 | 654.00 | | 48.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 174.00 | 25 627.00 | | 22 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 904.00 | 18 580.00 | | 21 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 271.00 | 7 047.00 | | 271.00 |
