| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 150.00 | 150.00 | | 150.00 |
AR Technical installations, industrial equipment and tools | 79 495.00 | 79 495.00 | | 79 495.00 |
AV Fixed assets in progress | 37 875.00 | 37 684.00 | 191.00 | 37 875.00 |
BH Other financial assets | 6 194.00 | | 6 194.00 | 6 194.00 |
BJ TOTAL (I) | 123 713.00 | 117 328.00 | 6 385.00 | 123 713.00 |
BV Advances and down payments on orders | 470.00 | | 470.00 | 470.00 |
BX Customers and related accounts | 44 500.00 | | 44 500.00 | 44 500.00 |
BZ Other receivables | 64 214.00 | | 64 214.00 | 64 214.00 |
CF Cash and cash equivalents | 3 973.00 | | 3 973.00 | 3 973.00 |
CH Prepaid expenses | 2 281.00 | | 2 281.00 | 2 281.00 |
CJ TOTAL (II) | 115 438.00 | | 115 438.00 | 115 438.00 |
CO Grand total (0 to V) | 239 151.00 | 117 328.00 | 121 823.00 | 239 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 127.00 | | | 13 127.00 |
DL TOTAL (I) | 21 512.00 | | | 21 512.00 |
DU Loans and Debts from Credit Institutions (3) | 9 488.00 | | | 9 488.00 |
DX Trade payables and related accounts | 75 324.00 | | | 75 324.00 |
DY Tax and social security liabilities | 15 499.00 | | | 15 499.00 |
EC TOTAL (IV) | 100 311.00 | | | 100 311.00 |
EE Grand total (I to V) | 121 823.00 | | | 121 823.00 |
EG Accrued income and payables due within one year | 100 311.00 | | | 100 311.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 488.00 | | | 9 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 216 357.00 | | 216 357.00 | 216 357.00 |
FJ Net sales | 216 357.00 | | 216 357.00 | 216 357.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 352.00 | |
FR Total operating income (I) | | | 216 709.00 | |
FS Purchases of goods (including customs duties) | | | 40 806.00 | |
FW Other purchases and external expenses | | | 101 794.00 | |
FX Taxes, duties, and similar payments | | | 5 336.00 | |
FY Salaries and Wages | | | 38 938.00 | |
FZ Social Security Contributions | | | 14 841.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 116.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 201 843.00 | |
GG - OPERATING RESULT (I - II) | | | 14 867.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 352.00 | | | 352.00 |
A2 TOTAL ASSETS | 6 543.00 | | | 6 543.00 |
HA Exceptional income from management transactions | 414.00 | | | 414.00 |
HD Total exceptional income (VII) | 414.00 | | | 414.00 |
HE Exceptional expenses on management operations | 2 154.00 | | | 2 154.00 |
HH Total exceptional expenses (VIII) | 2 154.00 | | | 2 154.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 739.00 | | | -1 739.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 124.00 | | | 217 124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 996.00 | | | 203 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 127.00 | | | 13 127.00 |
