| |
| 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 | 49 614.00 | 45 232.00 | 4 382.00 | 49 614.00 |
AT Other tangible assets | 85 716.00 | 63 574.00 | 22 142.00 | 85 716.00 |
BJ TOTAL (I) | 135 330.00 | 108 805.00 | 26 525.00 | 135 330.00 |
BX Customers and related accounts | 14 064.00 | | 14 064.00 | 14 064.00 |
BZ Other receivables | 3 466.00 | | 3 466.00 | 3 466.00 |
CF Cash and cash equivalents | 68 094.00 | | 68 094.00 | 68 094.00 |
CH Prepaid expenses | 7 134.00 | | 7 134.00 | 7 134.00 |
CJ TOTAL (II) | 92 759.00 | | 92 759.00 | 92 759.00 |
CO Grand total (0 to V) | 228 088.00 | 108 805.00 | 119 283.00 | 228 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 12 843.00 | 23 500.00 | | 12 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 300.00 | -10 658.00 | | -3 300.00 |
DL TOTAL (I) | 20 543.00 | 23 843.00 | | 20 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 870.00 | 86 814.00 | | 66 870.00 |
DX Trade payables and related accounts | 11 398.00 | 10 992.00 | | 11 398.00 |
DY Tax and social security liabilities | 20 398.00 | 22 196.00 | | 20 398.00 |
EA Other liabilities | 74.00 | 74.00 | | 74.00 |
EC TOTAL (IV) | 98 741.00 | 120 075.00 | | 98 741.00 |
EE Grand total (I to V) | 119 283.00 | 143 918.00 | | 119 283.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 376.00 | | 73 376.00 | 73 376.00 |
FJ Net sales | 73 376.00 | | 73 376.00 | 73 376.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 611.00 | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 74 007.00 | |
FW Other purchases and external expenses | | | 39 906.00 | |
FX Taxes, duties, and similar payments | | | 2 017.00 | |
FY Salaries and Wages | | | 24 406.00 | |
FZ Social Security Contributions | | | 690.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 280.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 77 312.00 | |
GG - OPERATING RESULT (I - II) | | | -3 304.00 | |
GN Positive exchange differences | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 300.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 9 700.00 | | |
HD Total exceptional income (VII) | | 9 700.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 9 700.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 011.00 | 65 640.00 | | 74 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 312.00 | 76 298.00 | | 77 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 300.00 | -10 658.00 | | -3 300.00 |
