| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 347.00 | 347.00 | | 347.00 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AR Technical installations, industrial equipment and tools | 1 208.00 | 919.00 | 289.00 | 1 208.00 |
AT Other tangible assets | 2 810.00 | 2 643.00 | 167.00 | 2 810.00 |
BH Other financial assets | 650.00 | | 650.00 | 650.00 |
BJ TOTAL (I) | 20 014.00 | 3 909.00 | 16 106.00 | 20 014.00 |
BT Goods | 13 038.00 | 192.00 | 12 846.00 | 13 038.00 |
BV Advances and down payments on orders | 624.00 | | 624.00 | 624.00 |
BZ Other receivables | 105.00 | | 105.00 | 105.00 |
CD Marketable securities | 6 075.00 | | 6 075.00 | 6 075.00 |
CF Cash and cash equivalents | 28 640.00 | | 28 640.00 | 28 640.00 |
CH Prepaid expenses | 3 384.00 | | 3 384.00 | 3 384.00 |
CJ TOTAL (II) | 51 866.00 | 192.00 | 51 674.00 | 51 866.00 |
CO Grand total (0 to V) | 71 881.00 | 4 100.00 | 67 780.00 | 71 881.00 |
CP Shares due in less than one year | 650.00 | | | 650.00 |
| |
| 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 |
DG Other reserves | 28 410.00 | 26 257.00 | | 28 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 301.00 | 2 153.00 | | 5 301.00 |
DL TOTAL (I) | 44 711.00 | 39 410.00 | | 44 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 817.00 | 12 000.00 | | 12 817.00 |
DX Trade payables and related accounts | 5 953.00 | 3 919.00 | | 5 953.00 |
DY Tax and social security liabilities | 4 299.00 | 2 181.00 | | 4 299.00 |
EC TOTAL (IV) | 23 069.00 | 18 101.00 | | 23 069.00 |
EE Grand total (I to V) | 67 780.00 | 57 511.00 | | 67 780.00 |
EG Accrued income and payables due within one year | 23 069.00 | 18 101.00 | | 23 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 087.00 | | 77 087.00 | 77 087.00 |
FJ Net sales | 77 087.00 | | 77 087.00 | 77 087.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 128.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 80 218.00 | |
FS Purchases of goods (including customs duties) | | | 34 100.00 | |
FT Inventory change (goods) | | | -2 664.00 | |
FU Purchases of raw materials and other supplies | | | 215.00 | |
FW Other purchases and external expenses | | | 20 532.00 | |
FX Taxes, duties, and similar payments | | | 1 797.00 | |
FY Salaries and Wages | | | 15 272.00 | |
FZ Social Security Contributions | | | 4 493.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 461.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 192.00 | |
GE Other Expenses | | | 139.00 | |
GF Total Operating Expenses (II) | | | 74 538.00 | |
GG - OPERATING RESULT (I - II) | | | 5 680.00 | |
GL Other interest and similar income | | | 75.00 | |
GP Total financial income (V) | | | 75.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 755.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 300.00 | | | 300.00 |
HD Total exceptional income (VII) | 300.00 | | | 300.00 |
HE Exceptional expenses on management operations | 296.00 | 329.00 | | 296.00 |
HH Total exceptional expenses (VIII) | 296.00 | 329.00 | | 296.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4.00 | -329.00 | | 4.00 |
HK Income tax | 458.00 | 438.00 | | 458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 593.00 | 86 915.00 | | 80 593.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 292.00 | 84 762.00 | | 75 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 301.00 | 2 153.00 | | 5 301.00 |
