| |
| 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 | 879 862.00 | 391 542.00 | 488 320.00 | 879 862.00 |
BJ TOTAL (I) | 879 862.00 | 391 542.00 | 488 320.00 | 879 862.00 |
BX Customers and related accounts | 19 112.00 | | 19 112.00 | 19 112.00 |
BZ Other receivables | 868 965.00 | | 868 965.00 | 868 965.00 |
CF Cash and cash equivalents | 136 812.00 | | 136 812.00 | 136 812.00 |
CJ TOTAL (II) | 1 024 890.00 | | 1 024 890.00 | 1 024 890.00 |
CO Grand total (0 to V) | 1 904 752.00 | 391 542.00 | 1 513 210.00 | 1 904 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 216 083.00 | 216 083.00 | | 216 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 266.00 | 86 852.00 | | 74 266.00 |
DL TOTAL (I) | 291 449.00 | 304 035.00 | | 291 449.00 |
DU Loans and Debts from Credit Institutions (3) | 1 218 682.00 | 1 318 748.00 | | 1 218 682.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 1 710.00 | 1 872.00 | | 1 710.00 |
DY Tax and social security liabilities | 1 368.00 | 4 828.00 | | 1 368.00 |
EC TOTAL (IV) | 1 221 760.00 | 1 325 448.00 | | 1 221 760.00 |
EE Grand total (I to V) | 1 513 210.00 | 1 629 482.00 | | 1 513 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 194 254.00 | | 194 254.00 | 194 254.00 |
FJ Net sales | 194 254.00 | | 194 254.00 | 194 254.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 772.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 197 027.00 | |
FW Other purchases and external expenses | | | 32 627.00 | |
FX Taxes, duties, and similar payments | | | 4 268.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 44 062.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 80 957.00 | |
GG - OPERATING RESULT (I - II) | | | 116 070.00 | |
GL Other interest and similar income | | | 10 087.00 | |
GP Total financial income (V) | | | 10 087.00 | |
GR Interest and similar expenses | | | 23 009.00 | |
GU Total financial expenses (VI) | | | 23 009.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 28 881.00 | 33 776.00 | | 28 881.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207 113.00 | 208 587.00 | | 207 113.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 847.00 | 121 735.00 | | 132 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 266.00 | 86 852.00 | | 74 266.00 |
