| |
| 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 | 3 134.00 | 3 134.00 | | 3 134.00 |
AT Other tangible assets | 33 695.00 | 33 695.00 | | 33 695.00 |
BJ TOTAL (I) | 36 829.00 | 36 829.00 | | 36 829.00 |
BL Raw materials, supplies | | | | |
BX Customers and related accounts | 143 062.00 | | 143 062.00 | 143 062.00 |
BZ Other receivables | 49 027.00 | | 49 027.00 | 49 027.00 |
CF Cash and cash equivalents | 29 597.00 | | 29 597.00 | 29 597.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 221 686.00 | | 221 686.00 | 221 686.00 |
CO Grand total (0 to V) | 258 515.00 | 36 829.00 | 221 686.00 | 258 515.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 37 549.00 | 34 239.00 | | 37 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 822.00 | 3 310.00 | | 3 822.00 |
DL TOTAL (I) | 50 172.00 | 46 349.00 | | 50 172.00 |
DU Loans and Debts from Credit Institutions (3) | 7 430.00 | 20 721.00 | | 7 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 293.00 | 1 027.00 | | 293.00 |
DW Advances and down payments received on current orders | 4 668.00 | 4 668.00 | | 4 668.00 |
DX Trade payables and related accounts | 46 312.00 | 45 766.00 | | 46 312.00 |
DY Tax and social security liabilities | 52 109.00 | 27 531.00 | | 52 109.00 |
EA Other liabilities | 60 703.00 | 104 985.00 | | 60 703.00 |
EC TOTAL (IV) | 171 514.00 | 204 698.00 | | 171 514.00 |
EE Grand total (I to V) | 221 686.00 | 251 048.00 | | 221 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 483 833.00 | |
FJ Net sales | | | 483 833.00 | |
FQ Other income | | | 721.00 | |
FR Total operating income (I) | | | 484 555.00 | |
FS Purchases of goods (including customs duties) | | | 148 069.00 | |
FT Inventory change (goods) | | | 3 426.00 | |
FW Other purchases and external expenses | | | 222 815.00 | |
FX Taxes, duties, and similar payments | | | 1 339.00 | |
FY Salaries and Wages | | | 77 656.00 | |
FZ Social Security Contributions | | | 24 783.00 | |
GB Operating Expenses - Provisions | | | 146.00 | |
GE Other Expenses | | | 405.00 | |
GF Total Operating Expenses (II) | | | 478 640.00 | |
GG - OPERATING RESULT (I - II) | | | 5 915.00 | |
GP Total financial income (V) | | | 1.00 | |
GU Total financial expenses (VI) | | | 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -415.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 678.00 | 749.00 | | 1 678.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 678.00 | -749.00 | | -1 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 484 555.00 | 430 111.00 | | 484 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 480 733.00 | 426 801.00 | | 480 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 822.00 | 3 310.00 | | 3 822.00 |
