| |
| 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 | 9 435.00 | 4 377.00 | 5 057.00 | 9 435.00 |
AT Other tangible assets | 36 519.00 | 17 361.00 | 19 159.00 | 36 519.00 |
BH Other financial assets | 343.00 | | 343.00 | 343.00 |
BJ TOTAL (I) | 56 543.00 | 21 738.00 | 34 805.00 | 56 543.00 |
BL Raw materials, supplies | 3 062.00 | | 3 062.00 | 3 062.00 |
BT Goods | 1 754.00 | | 1 754.00 | 1 754.00 |
BZ Other receivables | -7 406.00 | | -7 406.00 | -7 406.00 |
CD Marketable securities | 3 766.00 | | 3 766.00 | 3 766.00 |
CF Cash and cash equivalents | 66 218.00 | | 66 218.00 | 66 218.00 |
CH Prepaid expenses | 2 567.00 | | 2 567.00 | 2 567.00 |
CJ TOTAL (II) | 69 961.00 | | 69 961.00 | 69 961.00 |
CO Grand total (0 to V) | 126 504.00 | 21 738.00 | 104 766.00 | 126 504.00 |
CU Other investments | 10 245.00 | | 10 245.00 | 10 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 52 511.00 | 52 511.00 | | 52 511.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 350.00 | 3 272.00 | | 14 350.00 |
DL TOTAL (I) | 75 245.00 | 64 168.00 | | 75 245.00 |
DU Loans and Debts from Credit Institutions (3) | 14 679.00 | 16 475.00 | | 14 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 357.00 | 4 357.00 | | 4 357.00 |
DX Trade payables and related accounts | 2 054.00 | 2 040.00 | | 2 054.00 |
DY Tax and social security liabilities | 8 430.00 | 6 875.00 | | 8 430.00 |
EC TOTAL (IV) | 29 521.00 | 29 747.00 | | 29 521.00 |
EE Grand total (I to V) | 104 766.00 | 93 915.00 | | 104 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 991.00 | | 6 991.00 | 6 991.00 |
FG Production sold - services | 110 949.00 | | 110 949.00 | 110 949.00 |
FJ Net sales | 117 941.00 | | 117 941.00 | 117 941.00 |
FO Operating subsidies | | | 14 740.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 906.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 135 591.00 | |
FS Purchases of goods (including customs duties) | | | 3 778.00 | |
FT Inventory change (goods) | | | 445.00 | |
FU Purchases of raw materials and other supplies | | | 5 779.00 | |
FV Inventory change (raw materials and supplies) | | | -311.00 | |
FW Other purchases and external expenses | | | 22 803.00 | |
FX Taxes, duties, and similar payments | | | 4 164.00 | |
FY Salaries and Wages | | | 62 345.00 | |
FZ Social Security Contributions | | | 14 832.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 398.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 121 235.00 | |
GG - OPERATING RESULT (I - II) | | | 14 356.00 | |
GL Other interest and similar income | | | 23.00 | |
GP Total financial income (V) | | | 23.00 | |
GR Interest and similar expenses | | | 362.00 | |
GU Total financial expenses (VI) | | | 362.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 017.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 333.00 | | | 333.00 |
HD Total exceptional income (VII) | 333.00 | | | 333.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 333.00 | | | 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 947.00 | 139 976.00 | | 135 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 597.00 | 136 704.00 | | 121 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 350.00 | 3 272.00 | | 14 350.00 |
