| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 12 000.00 | | 12 000.00 | 12 000.00 |
AR Technical installations, industrial equipment and tools | 44 477.00 | 44 477.00 | | 44 477.00 |
AT Other tangible assets | 169 761.00 | 161 973.00 | 7 787.00 | 169 761.00 |
BH Other financial assets | 7 810.00 | | 7 810.00 | 7 810.00 |
BJ TOTAL (I) | 284 068.00 | 206 451.00 | 77 617.00 | 284 068.00 |
BZ Other receivables | 8 861.00 | | 8 861.00 | 8 861.00 |
CF Cash and cash equivalents | 69 410.00 | | 69 410.00 | 69 410.00 |
CJ TOTAL (II) | 78 271.00 | | 78 271.00 | 78 271.00 |
CO Grand total (0 to V) | 362 339.00 | 206 451.00 | 155 889.00 | 362 339.00 |
CU Other investments | 50 020.00 | | 50 020.00 | 50 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 113 795.00 | 114 143.00 | | 113 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 148.00 | -348.00 | | 3 148.00 |
DL TOTAL (I) | 125 193.00 | 122 045.00 | | 125 193.00 |
DU Loans and Debts from Credit Institutions (3) | | 25 210.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 25 156.00 | | | 25 156.00 |
DX Trade payables and related accounts | 371.00 | 742.00 | | 371.00 |
DY Tax and social security liabilities | 5 169.00 | 4 536.00 | | 5 169.00 |
EC TOTAL (IV) | 30 695.00 | 30 487.00 | | 30 695.00 |
EE Grand total (I to V) | 155 889.00 | 152 532.00 | | 155 889.00 |
EG Accrued income and payables due within one year | 30 695.00 | | | 30 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 803.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 36 807.00 | |
FW Other purchases and external expenses | | | 3 138.00 | |
FX Taxes, duties, and similar payments | | | 746.00 | |
FY Salaries and Wages | | | 17 418.00 | |
FZ Social Security Contributions | | | 6 367.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 054.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 34 723.00 | |
GG - OPERATING RESULT (I - II) | | | 2 084.00 | |
GL Other interest and similar income | | | 1 064.00 | |
GP Total financial income (V) | | | 1 064.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 803.00 | | | 6 803.00 |
HG Exceptional depreciation and provisions | | 897.00 | | |
HH Total exceptional expenses (VIII) | | 897.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -897.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 871.00 | 40 911.00 | | 37 871.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 723.00 | 41 259.00 | | 34 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 148.00 | -348.00 | | 3 148.00 |
