| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 3 068.00 | |
AR Technical installations, industrial equipment and tools | | | 426.00 | |
AT Other tangible assets | | | 1 354.00 | |
BH Other financial assets | | | 457.00 | |
BJ TOTAL (I) | | | 5 306.00 | |
BL Raw materials, supplies | | | 889.00 | |
BV Advances and down payments on orders | | | 249.00 | |
BX Customers and related accounts | | | 192.00 | |
BZ Other receivables | | | 2 317.00 | |
CF Cash and cash equivalents | | | 26 916.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 30 563.00 | |
CO Grand total (0 to V) | | | 35 869.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 300.00 | 9 300.00 | | 9 300.00 |
DD Legal reserve (1) | 930.00 | 930.00 | | 930.00 |
DH Retained earnings | 6 660.00 | 5 962.00 | | 6 660.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 714.00 | 698.00 | | 4 714.00 |
DL TOTAL (I) | 21 604.00 | 16 890.00 | | 21 604.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 767.00 | 921.00 | | 2 767.00 |
DX Trade payables and related accounts | 6 731.00 | 1 686.00 | | 6 731.00 |
DY Tax and social security liabilities | 4 767.00 | 231.00 | | 4 767.00 |
EC TOTAL (IV) | 14 264.00 | 2 838.00 | | 14 264.00 |
EE Grand total (I to V) | 35 869.00 | 19 729.00 | | 35 869.00 |
EG Accrued income and payables due within one year | 14 264.00 | 2 838.00 | | 14 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 42 465.00 | |
FG Production sold - services | | | 51 320.00 | |
FJ Net sales | | | 93 785.00 | |
FO Operating subsidies | | | 2 530.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 96 315.00 | |
FU Purchases of raw materials and other supplies | | | 34 938.00 | |
FV Inventory change (raw materials and supplies) | | | -257.00 | |
FW Other purchases and external expenses | | | 30 411.00 | |
FX Taxes, duties, and similar payments | | | 885.00 | |
FY Salaries and Wages | | | 24 944.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 520.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 160.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 91 601.00 | |
GG - OPERATING RESULT (I - II) | | | 4 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 714.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 96 315.00 | 74 339.00 | | 96 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 601.00 | 73 641.00 | | 91 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 714.00 | 698.00 | | 4 714.00 |
