| |
| 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 | 31 120.00 | 12 882.00 | 18 238.00 | 31 120.00 |
AT Other tangible assets | 3 770.00 | 3 411.00 | 359.00 | 3 770.00 |
BH Other financial assets | 1 558.00 | | 1 558.00 | 1 558.00 |
BJ TOTAL (I) | 36 468.00 | 16 293.00 | 20 175.00 | 36 468.00 |
BL Raw materials, supplies | 1 617.00 | | 1 617.00 | 1 617.00 |
BT Goods | 8 869.00 | | 8 869.00 | 8 869.00 |
BV Advances and down payments on orders | 2 833.00 | | 2 833.00 | 2 833.00 |
BZ Other receivables | 1 182.00 | | 1 182.00 | 1 182.00 |
CF Cash and cash equivalents | 18 543.00 | | 18 543.00 | 18 543.00 |
CH Prepaid expenses | 788.00 | | 788.00 | 788.00 |
CJ TOTAL (II) | 33 831.00 | | 33 831.00 | 33 831.00 |
CO Grand total (0 to V) | 70 299.00 | 16 293.00 | 54 006.00 | 70 299.00 |
CS Evaluated investments - equity method | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 725.00 | 14 195.00 | | 12 725.00 |
DL TOTAL (I) | 18 225.00 | 19 695.00 | | 18 225.00 |
DT Other Bond Issues | 19 010.00 | 29 477.00 | | 19 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 404.00 | 11 539.00 | | 14 404.00 |
DX Trade payables and related accounts | 1 361.00 | 547.00 | | 1 361.00 |
DY Tax and social security liabilities | 1 005.00 | 787.00 | | 1 005.00 |
EC TOTAL (IV) | 35 780.00 | 42 350.00 | | 35 780.00 |
EE Grand total (I to V) | 54 006.00 | 62 044.00 | | 54 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 12 043.00 | |
FD Production sold - goods | | | 39 133.00 | |
FJ Net sales | | | 51 176.00 | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 51 199.00 | |
FS Purchases of goods (including customs duties) | | | 2 643.00 | |
FT Inventory change (goods) | | | 915.00 | |
FU Purchases of raw materials and other supplies | | | 5 604.00 | |
FV Inventory change (raw materials and supplies) | | | -649.00 | |
FW Other purchases and external expenses | | | 17 022.00 | |
FX Taxes, duties, and similar payments | | | 2 167.00 | |
FZ Social Security Contributions | | | 5 454.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 763.00 | |
GE Other Expenses | | | 196.00 | |
GF Total Operating Expenses (II) | | | 38 113.00 | |
GG - OPERATING RESULT (I - II) | | | 13 085.00 | |
GP Total financial income (V) | | | 18.00 | |
GU Total financial expenses (VI) | | | 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 217.00 | 54 453.00 | | 51 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 492.00 | 40 258.00 | | 38 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 725.00 | 14 195.00 | | 12 725.00 |
