| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 495.00 | 1 495.00 | | 1 495.00 |
AR Technical installations, industrial equipment and tools | 2 844.00 | 2 844.00 | | 2 844.00 |
AT Other tangible assets | 19 863.00 | 19 712.00 | 150.00 | 19 863.00 |
BJ TOTAL (I) | 24 203.00 | 24 053.00 | 150.00 | 24 203.00 |
BL Raw materials, supplies | 5 072.00 | | 5 072.00 | 5 072.00 |
BN Goods in progress | 3 800.00 | | 3 800.00 | 3 800.00 |
BV Advances and down payments on orders | 5 447.00 | | 5 447.00 | 5 447.00 |
BX Customers and related accounts | 5 608.00 | 108.00 | 5 500.00 | 5 608.00 |
BZ Other receivables | 3 892.00 | | 3 892.00 | 3 892.00 |
CF Cash and cash equivalents | 13 508.00 | | 13 508.00 | 13 508.00 |
CH Prepaid expenses | 2 863.00 | | 2 863.00 | 2 863.00 |
CJ TOTAL (II) | 40 193.00 | 108.00 | 40 085.00 | 40 193.00 |
CO Grand total (0 to V) | 64 396.00 | 24 161.00 | 40 235.00 | 64 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -6 753.00 | -10 403.00 | | -6 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 580.00 | 3 649.00 | | 8 580.00 |
DL TOTAL (I) | 11 827.00 | 3 246.00 | | 11 827.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 643.00 | 11 359.00 | | 7 643.00 |
DW Advances and down payments received on current orders | 10 400.00 | 22 868.00 | | 10 400.00 |
DX Trade payables and related accounts | 7 206.00 | 2 023.00 | | 7 206.00 |
DY Tax and social security liabilities | 3 158.00 | 1 816.00 | | 3 158.00 |
EC TOTAL (IV) | 28 407.00 | 38 066.00 | | 28 407.00 |
EE Grand total (I to V) | 40 235.00 | 41 313.00 | | 40 235.00 |
EG Accrued income and payables due within one year | 28 407.00 | 38 066.00 | | 28 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 124 235.00 | |
FJ Net sales | | | 124 235.00 | |
FM Inventory production | | | -7 591.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 116 659.00 | |
FU Purchases of raw materials and other supplies | | | 75 242.00 | |
FV Inventory change (raw materials and supplies) | | | 881.00 | |
FW Other purchases and external expenses | | | 15 241.00 | |
FX Taxes, duties, and similar payments | | | 656.00 | |
FY Salaries and Wages | | | 15 094.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 510.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 107 625.00 | |
GG - OPERATING RESULT (I - II) | | | 9 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HF Exceptional expenses on capital transactions | | 3 584.00 | | |
HH Total exceptional expenses (VIII) | | 3 629.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 629.00 | | |
HK Income tax | 453.00 | | | 453.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 659.00 | 78 162.00 | | 116 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 078.00 | 74 512.00 | | 108 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 581.00 | 3 650.00 | | 8 581.00 |
