| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 288.00 | 1 288.00 | | 1 288.00 |
AR Technical installations, industrial equipment and tools | 5 817.00 | 5 817.00 | | 5 817.00 |
AT Other tangible assets | 25 310.00 | 25 145.00 | 165.00 | 25 310.00 |
BJ TOTAL (I) | 32 414.00 | 32 249.00 | 165.00 | 32 414.00 |
BL Raw materials, supplies | 19 740.00 | | 19 740.00 | 19 740.00 |
BX Customers and related accounts | 28 348.00 | | 28 348.00 | 28 348.00 |
BZ Other receivables | 1 748.00 | | 1 748.00 | 1 748.00 |
CF Cash and cash equivalents | 106 038.00 | | 106 038.00 | 106 038.00 |
CH Prepaid expenses | 2 462.00 | | 2 462.00 | 2 462.00 |
CJ TOTAL (II) | 158 336.00 | | 158 336.00 | 158 336.00 |
CO Grand total (0 to V) | 190 751.00 | 32 249.00 | 158 501.00 | 190 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 000.00 | 31 000.00 | | 31 000.00 |
DD Legal reserve (1) | 3 100.00 | 3 100.00 | | 3 100.00 |
DG Other reserves | 68 770.00 | 56 138.00 | | 68 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 574.00 | 15 732.00 | | -12 574.00 |
DL TOTAL (I) | 90 297.00 | 105 970.00 | | 90 297.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 2 833.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 249.00 | 12 030.00 | | 14 249.00 |
DW Advances and down payments received on current orders | 7 183.00 | 6 362.00 | | 7 183.00 |
DX Trade payables and related accounts | 16 609.00 | 5 345.00 | | 16 609.00 |
DY Tax and social security liabilities | 30 109.00 | 20 680.00 | | 30 109.00 |
EC TOTAL (IV) | 68 205.00 | 47 250.00 | | 68 205.00 |
EE Grand total (I to V) | 158 501.00 | 153 220.00 | | 158 501.00 |
EG Accrued income and payables due within one year | 68 205.00 | 47 250.00 | | 68 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 264 778.00 | | 264 778.00 | 264 778.00 |
FJ Net sales | 264 778.00 | | 264 778.00 | 264 778.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 480.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 269 259.00 | |
FU Purchases of raw materials and other supplies | | | 86 301.00 | |
FV Inventory change (raw materials and supplies) | | | 710.00 | |
FW Other purchases and external expenses | | | 76 517.00 | |
FX Taxes, duties, and similar payments | | | 6 453.00 | |
FY Salaries and Wages | | | 69 125.00 | |
FZ Social Security Contributions | | | 40 252.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 314.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 281 673.00 | |
GG - OPERATING RESULT (I - II) | | | -12 414.00 | |
GL Other interest and similar income | | | 233.00 | |
GP Total financial income (V) | | | 233.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 313.00 | 282.00 | | 313.00 |
HH Total exceptional expenses (VIII) | 313.00 | 282.00 | | 313.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -313.00 | -282.00 | | -313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 269 492.00 | 282 685.00 | | 269 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 282 066.00 | 266 953.00 | | 282 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 574.00 | 15 732.00 | | -12 574.00 |
HP References: Equipment leasing | | 2 871.00 | | |
