| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 170.00 | |
BL Raw materials, supplies | | | 3 504.00 | |
BN Goods in progress | | | | |
BX Customers and related accounts | | | 7 816.00 | |
BZ Other receivables | | | 239.00 | |
CF Cash and cash equivalents | | | 6 145.00 | |
CH Prepaid expenses | | | 2 023.00 | |
CJ TOTAL (II) | | | 19 727.00 | |
CO Grand total (0 to V) | | | 19 897.00 | |
CU Other investments | | | 170.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 12 062.00 | 12 062.00 | | 12 062.00 |
DH Retained earnings | -10 455.00 | -3 149.00 | | -10 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 291.00 | -7 307.00 | | 6 291.00 |
DL TOTAL (I) | 9 548.00 | 3 257.00 | | 9 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 110.00 | 459.00 | | 1 110.00 |
DW Advances and down payments received on current orders | 2 622.00 | 7 710.00 | | 2 622.00 |
DX Trade payables and related accounts | 5 586.00 | 7 611.00 | | 5 586.00 |
DY Tax and social security liabilities | 1 031.00 | 1 868.00 | | 1 031.00 |
EC TOTAL (IV) | 10 349.00 | 17 648.00 | | 10 349.00 |
EE Grand total (I to V) | 19 897.00 | 20 905.00 | | 19 897.00 |
EG Accrued income and payables due within one year | 7 727.00 | | | 7 727.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 119 376.00 | |
FJ Net sales | | | 119 376.00 | |
FM Inventory production | | | -968.00 | |
FR Total operating income (I) | | | 118 408.00 | |
FU Purchases of raw materials and other supplies | | | 41 826.00 | |
FV Inventory change (raw materials and supplies) | | | -246.00 | |
FW Other purchases and external expenses | | | 16 699.00 | |
FX Taxes, duties, and similar payments | | | 4 178.00 | |
FY Salaries and Wages | | | 34 441.00 | |
FZ Social Security Contributions | | | 14 217.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 003.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 112 119.00 | |
GG - OPERATING RESULT (I - II) | | | 6 289.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8.00 | | | 8.00 |
HD Total exceptional income (VII) | 8.00 | | | 8.00 |
HF Exceptional expenses on capital transactions | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 418.00 | 118 335.00 | | 118 418.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 127.00 | 125 641.00 | | 112 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 291.00 | -7 307.00 | | 6 291.00 |
