| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 17 473.00 | 17 467.00 | 6.00 | 17 473.00 |
AT Other tangible assets | 14 321.00 | 14 039.00 | 282.00 | 14 321.00 |
BH Other financial assets | 990.00 | | 990.00 | 990.00 |
BJ TOTAL (I) | 32 784.00 | 31 506.00 | 1 278.00 | 32 784.00 |
BL Raw materials, supplies | 7 814.00 | | 7 814.00 | 7 814.00 |
BX Customers and related accounts | 10 930.00 | | 10 930.00 | 10 930.00 |
BZ Other receivables | 1 276.00 | | 1 276.00 | 1 276.00 |
CF Cash and cash equivalents | 13 425.00 | | 13 425.00 | 13 425.00 |
CJ TOTAL (II) | 33 445.00 | | 33 445.00 | 33 445.00 |
CO Grand total (0 to V) | 66 228.00 | 31 506.00 | 34 722.00 | 66 228.00 |
| |
| 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) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 13 836.00 | 11 138.00 | | 13 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 029.00 | 2 698.00 | | 8 029.00 |
DL TOTAL (I) | 22 965.00 | 14 936.00 | | 22 965.00 |
DU Loans and Debts from Credit Institutions (3) | 896.00 | 4 887.00 | | 896.00 |
DV Miscellaneous Loans and Financial Debts (4) | 910.00 | 48.00 | | 910.00 |
DX Trade payables and related accounts | 636.00 | 1 199.00 | | 636.00 |
DY Tax and social security liabilities | 9 315.00 | 1 360.00 | | 9 315.00 |
EC TOTAL (IV) | 11 757.00 | 7 494.00 | | 11 757.00 |
EE Grand total (I to V) | 34 722.00 | 22 430.00 | | 34 722.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 57 238.00 | |
FJ Net sales | | | 57 238.00 | |
FQ Other income | | | 2 366.00 | |
FR Total operating income (I) | | | 59 604.00 | |
FU Purchases of raw materials and other supplies | | | 4 742.00 | |
FV Inventory change (raw materials and supplies) | | | 527.00 | |
FW Other purchases and external expenses | | | 18 239.00 | |
FX Taxes, duties, and similar payments | | | 789.00 | |
FY Salaries and Wages | | | 17 400.00 | |
FZ Social Security Contributions | | | 9 025.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 304.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 51 031.00 | |
GG - OPERATING RESULT (I - II) | | | 8 573.00 | |
GQ Financial allocations to depreciation and provisions | | | 51.00 | |
GU Total financial expenses (VI) | | | 51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 493.00 | | | 493.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 604.00 | 52 318.00 | | 59 604.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 575.00 | 49 620.00 | | 51 575.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 029.00 | 2 698.00 | | 8 029.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 636.00 | 636.00 | | 636.00 |
8D Social Security and Other Social Organizations | 9 315.00 | 9 315.00 | | 9 315.00 |
UT Other financial assets | 990.00 | | 990.00 | 990.00 |
UX Other trade receivables | 10 930.00 | 10 930.00 | | 10 930.00 |
VH Loans with a maturity of more than one year at origin | 896.00 | | | 896.00 |
VI Group and Associates | 909.00 | 909.00 | | 909.00 |
VK Loans repaid during the year | 3 991.00 | | | 3 991.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 276.00 | 1 276.00 | | 1 276.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 196.00 | 12 206.00 | 990.00 | 13 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 757.00 | 10 861.00 | | 11 757.00 |
