| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 350.00 | 571.00 | 779.00 | 1 350.00 |
AT Other tangible assets | 571.00 | 571.00 | | 571.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 1 970.00 | 1 142.00 | 828.00 | 1 970.00 |
BT Goods | 27 288.00 | 9 990.00 | 17 298.00 | 27 288.00 |
BX Customers and related accounts | 8 822.00 | | 8 822.00 | 8 822.00 |
BZ Other receivables | 1 761.00 | | 1 761.00 | 1 761.00 |
CF Cash and cash equivalents | 28 632.00 | | 28 632.00 | 28 632.00 |
CH Prepaid expenses | 89.00 | | 89.00 | 89.00 |
CJ TOTAL (II) | 66 592.00 | 9 990.00 | 56 602.00 | 66 592.00 |
CO Grand total (0 to V) | 68 562.00 | 11 131.00 | 57 431.00 | 68 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 000.00 | 22 000.00 | | 22 000.00 |
DB Share, merger, contribution premiums, etc. | 20 048.00 | 20 048.00 | | 20 048.00 |
DD Legal reserve (1) | 2 200.00 | 2 200.00 | | 2 200.00 |
DH Retained earnings | -17 420.00 | -23 219.00 | | -17 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 386.00 | 5 799.00 | | 10 386.00 |
DL TOTAL (I) | 37 213.00 | 26 827.00 | | 37 213.00 |
DX Trade payables and related accounts | 19 907.00 | 19 321.00 | | 19 907.00 |
EA Other liabilities | 311.00 | 257.00 | | 311.00 |
EC TOTAL (IV) | 20 217.00 | 19 578.00 | | 20 217.00 |
EE Grand total (I to V) | 57 431.00 | 46 406.00 | | 57 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 95 233.00 | |
FG Production sold - services | | | 34 038.00 | |
FJ Net sales | | | 129 271.00 | |
FO Operating subsidies | | | 2 949.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 121.00 | |
FQ Other income | | | 18 153.00 | |
FR Total operating income (I) | | | 159 494.00 | |
FS Purchases of goods (including customs duties) | | | 45 678.00 | |
FT Inventory change (goods) | | | -3 069.00 | |
FW Other purchases and external expenses | | | 41 772.00 | |
FX Taxes, duties, and similar payments | | | 623.00 | |
FY Salaries and Wages | | | 44 082.00 | |
GB Operating Expenses - Provisions | | | 10 260.00 | |
GE Other Expenses | | | 8 541.00 | |
GF Total Operating Expenses (II) | | | 147 887.00 | |
GG - OPERATING RESULT (I - II) | | | 11 607.00 | |
GL Other interest and similar income | | | 19.00 | |
GP Total financial income (V) | | | 19.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 599.00 | | | 599.00 |
HH Total exceptional expenses (VIII) | 1 839.00 | | | 1 839.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 240.00 | | | -1 240.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 111.00 | 162 682.00 | | 160 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 726.00 | 156 884.00 | | 149 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 386.00 | 5 799.00 | | 10 386.00 |
