| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 318.00 | 318.00 | | 318.00 |
AR Technical installations, industrial equipment and tools | 2 500.00 | 2 500.00 | | 2 500.00 |
AT Other tangible assets | 22 862.00 | 22 307.00 | 555.00 | 22 862.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 27 331.00 | 25 125.00 | 2 205.00 | 27 331.00 |
BX Customers and related accounts | 30 830.00 | | 30 830.00 | 30 830.00 |
BZ Other receivables | 4 220.00 | | 4 220.00 | 4 220.00 |
CF Cash and cash equivalents | 37 828.00 | | 37 828.00 | 37 828.00 |
CH Prepaid expenses | 1 795.00 | | 1 795.00 | 1 795.00 |
CJ TOTAL (II) | 74 673.00 | | 74 673.00 | 74 673.00 |
CO Grand total (0 to V) | 102 003.00 | 25 125.00 | 76 878.00 | 102 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DG Other reserves | 50 518.00 | | | 50 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 381.00 | | | -7 381.00 |
DL TOTAL (I) | 49 737.00 | | | 49 737.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37.00 | | | 37.00 |
DW Advances and down payments received on current orders | 1 538.00 | | | 1 538.00 |
DX Trade payables and related accounts | 7 135.00 | | | 7 135.00 |
DY Tax and social security liabilities | 13 500.00 | | | 13 500.00 |
EA Other liabilities | 4 930.00 | | | 4 930.00 |
EC TOTAL (IV) | 27 141.00 | | | 27 141.00 |
EE Grand total (I to V) | 76 878.00 | | | 76 878.00 |
EG Accrued income and payables due within one year | 27 141.00 | | | 27 141.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 194 378.00 | | 194 378.00 | 194 378.00 |
FJ Net sales | 194 378.00 | | 194 378.00 | 194 378.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 569.00 | |
FQ Other income | | | 50.00 | |
FR Total operating income (I) | | | 194 997.00 | |
FU Purchases of raw materials and other supplies | | | 56 389.00 | |
FW Other purchases and external expenses | | | 54 267.00 | |
FX Taxes, duties, and similar payments | | | 4 247.00 | |
FY Salaries and Wages | | | 59 809.00 | |
FZ Social Security Contributions | | | 27 596.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 44.00 | |
GE Other Expenses | | | 622.00 | |
GF Total Operating Expenses (II) | | | 202 974.00 | |
GG - OPERATING RESULT (I - II) | | | -7 977.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 10 237.00 | | | 10 237.00 |
HB Exceptional income from capital transactions | 624.00 | | | 624.00 |
HD Total exceptional income (VII) | 624.00 | | | 624.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 589.00 | | | 589.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 629.00 | | | 195 629.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 009.00 | | | 203 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 381.00 | | | -7 381.00 |
