| |
| 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 | 5 606.00 | 5 606.00 | | 5 606.00 |
AT Other tangible assets | 21 689.00 | 21 689.00 | | 21 689.00 |
BH Other financial assets | 884.00 | | 884.00 | 884.00 |
BJ TOTAL (I) | 28 179.00 | 27 295.00 | 884.00 | 28 179.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 21 070.00 | | 21 070.00 | 21 070.00 |
BZ Other receivables | 8 050.00 | | 8 050.00 | 8 050.00 |
CD Marketable securities | 198.00 | | 198.00 | 198.00 |
CJ TOTAL (II) | 29 318.00 | | 29 318.00 | 29 318.00 |
CO Grand total (0 to V) | 57 496.00 | 27 295.00 | 30 201.00 | 57 496.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 969.00 | 158.00 | | 969.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 734.00 | 812.00 | | -26 734.00 |
DL TOTAL (I) | -24 664.00 | 2 069.00 | | -24 664.00 |
DU Loans and Debts from Credit Institutions (3) | 4 637.00 | 1 579.00 | | 4 637.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 934.00 | 4 864.00 | | 26 934.00 |
DX Trade payables and related accounts | 16 646.00 | 14 085.00 | | 16 646.00 |
DY Tax and social security liabilities | 6 647.00 | 6 648.00 | | 6 647.00 |
EC TOTAL (IV) | 54 866.00 | 27 177.00 | | 54 866.00 |
EE Grand total (I to V) | 30 201.00 | 29 247.00 | | 30 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 791.00 | | 130 791.00 | 130 791.00 |
FJ Net sales | 130 791.00 | | 130 791.00 | 130 791.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 132 291.00 | |
FU Purchases of raw materials and other supplies | | | 63 076.00 | |
FW Other purchases and external expenses | | | 52 690.00 | |
FX Taxes, duties, and similar payments | | | 1 574.00 | |
FY Salaries and Wages | | | 21 104.00 | |
FZ Social Security Contributions | | | 9 056.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 8 246.00 | |
GF Total Operating Expenses (II) | | | 155 746.00 | |
GG - OPERATING RESULT (I - II) | | | -23 454.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 369.00 | |
GU Total financial expenses (VI) | | | 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -366.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 913.00 | | | 2 913.00 |
HH Total exceptional expenses (VIII) | 2 913.00 | | | 2 913.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 913.00 | | | -2 913.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 294.00 | 175 148.00 | | 132 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 028.00 | 174 337.00 | | 159 028.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 734.00 | 812.00 | | -26 734.00 |
HP References: Equipment leasing | 4 368.00 | 4 368.00 | | 4 368.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 295.00 | | | 27 295.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 295.00 | | | 27 295.00 |
