| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 782.00 | 2 520.00 | 1 263.00 | 3 782.00 |
AR Technical installations, industrial equipment and tools | 149 133.00 | 99 671.00 | 49 462.00 | 149 133.00 |
BJ TOTAL (I) | 153 000.00 | 102 190.00 | 50 810.00 | 153 000.00 |
BX Customers and related accounts | 12 497.00 | | 12 497.00 | 12 497.00 |
BZ Other receivables | 350.00 | | 350.00 | 350.00 |
CF Cash and cash equivalents | 996.00 | | 996.00 | 996.00 |
CH Prepaid expenses | 843.00 | | 843.00 | 843.00 |
CJ TOTAL (II) | 14 687.00 | | 14 687.00 | 14 687.00 |
CO Grand total (0 to V) | 167 687.00 | 102 190.00 | 65 497.00 | 167 687.00 |
CS Evaluated investments - equity method | 85.00 | | 85.00 | 85.00 |
| |
| 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) | 650.00 | 650.00 | | 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 095.00 | 10 679.00 | | 13 095.00 |
DL TOTAL (I) | 14 745.00 | 12 329.00 | | 14 745.00 |
DU Loans and Debts from Credit Institutions (3) | 7 961.00 | 23 475.00 | | 7 961.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 905.00 | 39 228.00 | | 41 905.00 |
DX Trade payables and related accounts | 884.00 | 845.00 | | 884.00 |
EC TOTAL (IV) | 50 751.00 | 63 549.00 | | 50 751.00 |
EE Grand total (I to V) | 65 497.00 | 75 877.00 | | 65 497.00 |
EG Accrued income and payables due within one year | 50 751.00 | 55 688.00 | | 50 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 26 583.00 | |
FJ Net sales | | | 26 583.00 | |
FR Total operating income (I) | | | 26 583.00 | |
FW Other purchases and external expenses | | | 2 549.00 | |
FX Taxes, duties, and similar payments | | | 262.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 194.00 | |
GF Total Operating Expenses (II) | | | 13 006.00 | |
GG - OPERATING RESULT (I - II) | | | 13 577.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 483.00 | |
GU Total financial expenses (VI) | | | 483.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 584.00 | 25 713.00 | | 26 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 489.00 | 15 035.00 | | 13 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 095.00 | 10 679.00 | | 13 095.00 |
