| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 62.00 | | 62.00 | 62.00 |
AP Buildings | 86 980.00 | 86 691.00 | 288.00 | 86 980.00 |
AR Technical installations, industrial equipment and tools | 31 588.00 | 30 071.00 | 1 517.00 | 31 588.00 |
AT Other tangible assets | 34 468.00 | 34 468.00 | | 34 468.00 |
BD Other fixed assets | 53.00 | | 53.00 | 53.00 |
BJ TOTAL (I) | 153 151.00 | 151 231.00 | 1 920.00 | 153 151.00 |
BL Raw materials, supplies | 717.00 | | 717.00 | 717.00 |
BT Goods | 2 103.00 | | 2 103.00 | 2 103.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 573.00 | | 573.00 | 573.00 |
BZ Other receivables | 1 504.00 | | 1 504.00 | 1 504.00 |
CD Marketable securities | 8 978.00 | | 8 978.00 | 8 978.00 |
CF Cash and cash equivalents | 2 084.00 | | 2 084.00 | 2 084.00 |
CH Prepaid expenses | 1 626.00 | | 1 626.00 | 1 626.00 |
CJ TOTAL (II) | 17 585.00 | | 17 585.00 | 17 585.00 |
CO Grand total (0 to V) | 170 736.00 | 151 231.00 | 19 506.00 | 170 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 6 694.00 | 3 016.00 | | 6 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 196.00 | 3 678.00 | | -4 196.00 |
DL TOTAL (I) | 6 898.00 | 11 094.00 | | 6 898.00 |
DU Loans and Debts from Credit Institutions (3) | 402.00 | 5 115.00 | | 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 127.00 | 3 127.00 | | 3 127.00 |
DX Trade payables and related accounts | 4 049.00 | 8 125.00 | | 4 049.00 |
DY Tax and social security liabilities | 30.00 | 668.00 | | 30.00 |
EA Other liabilities | 5 000.00 | 5 000.00 | | 5 000.00 |
EC TOTAL (IV) | 12 608.00 | 22 035.00 | | 12 608.00 |
EE Grand total (I to V) | 19 506.00 | 33 129.00 | | 19 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 32 586.00 | |
FJ Net sales | | | 32 586.00 | |
FM Inventory production | | | -754.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 31 839.00 | |
FU Purchases of raw materials and other supplies | | | 11 290.00 | |
FW Other purchases and external expenses | | | 18 706.00 | |
FX Taxes, duties, and similar payments | | | 1 148.00 | |
FY Salaries and Wages | | | 1 000.00 | |
FZ Social Security Contributions | | | 398.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 027.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 36 587.00 | |
GG - OPERATING RESULT (I - II) | | | -4 747.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GR Interest and similar expenses | | | 108.00 | |
GU Total financial expenses (VI) | | | 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -98.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 500.00 | | |
HK Income tax | -649.00 | 649.00 | | -649.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 849.00 | 70 411.00 | | 31 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 045.00 | 66 734.00 | | 36 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 196.00 | 3 678.00 | | -4 196.00 |
