| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1.00 | | | 1.00 |
AF Concessions, Patents and Similar Rights | | | 2 814.00 | |
BJ TOTAL (I) | | | 34 814.00 | |
BR Intermediate and finished products | | | 1.00 | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | 98 760.00 | |
BZ Other receivables | | | 68 991.00 | |
CF Cash and cash equivalents | | | 17 229.00 | |
CJ TOTAL (II) | | | 184 979.00 | |
CO Grand total (0 to V) | | | 219 794.00 | |
CS Evaluated investments - equity method | | | 32 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DC Revaluation differences | | 1.00 | | |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -35 684.00 | -33 358.00 | | -35 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 982.00 | -2 326.00 | | 1 982.00 |
DL TOTAL (I) | -28 202.00 | -30 184.00 | | -28 202.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 262.00 | 120 820.00 | | 155 262.00 |
DX Trade payables and related accounts | 1 722.00 | 2 326.00 | | 1 722.00 |
DY Tax and social security liabilities | 56 262.00 | 47 622.00 | | 56 262.00 |
EA Other liabilities | 34 750.00 | 36 796.00 | | 34 750.00 |
EC TOTAL (IV) | 247 996.00 | 207 563.00 | | 247 996.00 |
EE Grand total (I to V) | 219 794.00 | 177 379.00 | | 219 794.00 |
EG Accrued income and payables due within one year | 247 996.00 | 207 563.00 | | 247 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 82 300.00 | |
FJ Net sales | | | 82 300.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 82 301.00 | |
FW Other purchases and external expenses | | | 2 292.00 | |
FX Taxes, duties, and similar payments | | | 5 792.00 | |
FY Salaries and Wages | | | 53 194.00 | |
FZ Social Security Contributions | | | 23 786.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 56.00 | |
GF Total Operating Expenses (II) | | | 85 121.00 | |
GG - OPERATING RESULT (I - II) | | | -2 820.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 803.00 | 11 583.00 | | 4 803.00 |
HD Total exceptional income (VII) | 4 803.00 | 11 583.00 | | 4 803.00 |
HE Exceptional expenses on management operations | | 1 064.00 | | |
HF Exceptional expenses on capital transactions | | 11 080.00 | | |
HH Total exceptional expenses (VIII) | | 12 144.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 803.00 | -561.00 | | 4 803.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 104.00 | 66 796.00 | | 87 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 122.00 | 69 122.00 | | 85 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 982.00 | -2 326.00 | | 1 982.00 |
