| |
| 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 | 2 130.00 | 2 130.00 | | 2 130.00 |
AT Other tangible assets | 37 479.00 | 34 486.00 | 2 993.00 | 37 479.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BH Other financial assets | 1 798.00 | | 1 798.00 | 1 798.00 |
BJ TOTAL (I) | 41 487.00 | 36 616.00 | 4 871.00 | 41 487.00 |
BL Raw materials, supplies | 2 899.00 | | 2 899.00 | 2 899.00 |
BT Goods | 510.00 | | 510.00 | 510.00 |
BZ Other receivables | 6 972.00 | | 6 972.00 | 6 972.00 |
CF Cash and cash equivalents | 6 769.00 | | 6 769.00 | 6 769.00 |
CH Prepaid expenses | 396.00 | | 396.00 | 396.00 |
CJ TOTAL (II) | 17 546.00 | | 17 546.00 | 17 546.00 |
CO Grand total (0 to V) | 59 033.00 | 36 616.00 | 22 417.00 | 59 033.00 |
CP Shares due in less than one year | 1 798.00 | | | 1 798.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -4 273.00 | -1 127.00 | | -4 273.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 356.00 | -3 146.00 | | 5 356.00 |
DL TOTAL (I) | 9 083.00 | 3 727.00 | | 9 083.00 |
DV Miscellaneous Loans and Financial Debts (4) | 385.00 | 385.00 | | 385.00 |
DX Trade payables and related accounts | 7 579.00 | 8 063.00 | | 7 579.00 |
DY Tax and social security liabilities | 5 370.00 | 8 352.00 | | 5 370.00 |
EC TOTAL (IV) | 13 334.00 | 16 800.00 | | 13 334.00 |
EE Grand total (I to V) | 22 417.00 | 20 527.00 | | 22 417.00 |
EG Accrued income and payables due within one year | 13 334.00 | 16 800.00 | | 13 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 283.00 | | 283.00 | 283.00 |
FG Production sold - services | 86 964.00 | | 86 964.00 | 86 964.00 |
FJ Net sales | 87 247.00 | | 87 247.00 | 87 247.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 386.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 87 643.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 40.00 | |
FU Purchases of raw materials and other supplies | | | 6 474.00 | |
FV Inventory change (raw materials and supplies) | | | -718.00 | |
FW Other purchases and external expenses | | | 16 866.00 | |
FX Taxes, duties, and similar payments | | | 625.00 | |
FY Salaries and Wages | | | 48 436.00 | |
FZ Social Security Contributions | | | 9 448.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 892.00 | |
GE Other Expenses | | | 264.00 | |
GF Total Operating Expenses (II) | | | 82 327.00 | |
GG - OPERATING RESULT (I - II) | | | 5 316.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 386.00 | 3 347.00 | | 386.00 |
A4 Equity method investments | 239.00 | 191.00 | | 239.00 |
HA Exceptional income from management transactions | 38.00 | 192.00 | | 38.00 |
HD Total exceptional income (VII) | 38.00 | 192.00 | | 38.00 |
HE Exceptional expenses on management operations | | 509.00 | | |
HH Total exceptional expenses (VIII) | | 509.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 38.00 | -317.00 | | 38.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 683.00 | 92 967.00 | | 87 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 327.00 | 96 113.00 | | 82 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 356.00 | -3 146.00 | | 5 356.00 |
