| |
| 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 | 5 118.00 | 3 729.00 | 1 388.00 | 5 118.00 |
AT Other tangible assets | 9 537.00 | 8 053.00 | 1 484.00 | 9 537.00 |
BJ TOTAL (I) | 15 150.00 | 11 782.00 | 3 367.00 | 15 150.00 |
BL Raw materials, supplies | 174.00 | | 174.00 | 174.00 |
BX Customers and related accounts | 3 748.00 | | 3 748.00 | 3 748.00 |
BZ Other receivables | 5 641.00 | | 5 641.00 | 5 641.00 |
CF Cash and cash equivalents | 14 054.00 | | 14 054.00 | 14 054.00 |
CH Prepaid expenses | 621.00 | | 621.00 | 621.00 |
CJ TOTAL (II) | 24 240.00 | | 24 240.00 | 24 240.00 |
CO Grand total (0 to V) | 39 391.00 | 11 782.00 | 27 608.00 | 39 391.00 |
CS Evaluated investments - equity method | 495.00 | | 495.00 | 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DG Other reserves | 1 624.00 | 1 624.00 | | 1 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 078.00 | 153.00 | | 12 078.00 |
DL TOTAL (I) | 13 813.00 | 1 888.00 | | 13 813.00 |
DU Loans and Debts from Credit Institutions (3) | 755.00 | 2 752.00 | | 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 230.00 | 8 747.00 | | 9 230.00 |
DW Advances and down payments received on current orders | 100.00 | 101.00 | | 100.00 |
DX Trade payables and related accounts | 481.00 | 497.00 | | 481.00 |
DY Tax and social security liabilities | 1 011.00 | 904.00 | | 1 011.00 |
EA Other liabilities | 2 215.00 | | | 2 215.00 |
EC TOTAL (IV) | 13 794.00 | 13 004.00 | | 13 794.00 |
EE Grand total (I to V) | 27 608.00 | 14 892.00 | | 27 608.00 |
EG Accrued income and payables due within one year | 13 694.00 | 12 047.00 | | 13 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 39 199.00 | |
FJ Net sales | | | 39 199.00 | |
FO Operating subsidies | | | 3 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 42 200.00 | |
FU Purchases of raw materials and other supplies | | | 15 613.00 | |
FV Inventory change (raw materials and supplies) | | | -174.00 | |
FW Other purchases and external expenses | | | 6 622.00 | |
FX Taxes, duties, and similar payments | | | 623.00 | |
FY Salaries and Wages | | | 3 600.00 | |
FZ Social Security Contributions | | | 2 788.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 014.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 30 099.00 | |
GG - OPERATING RESULT (I - II) | | | 12 100.00 | |
GL Other interest and similar income | | | 7.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 29.00 | |
GU Total financial expenses (VI) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 207.00 | 23 099.00 | | 42 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 128.00 | 22 946.00 | | 30 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 078.00 | 153.00 | | 12 078.00 |
