| |
| 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 | 520 029.00 | 281 080.00 | 238 949.00 | 520 029.00 |
BJ TOTAL (I) | 574 509.00 | 281 080.00 | 293 429.00 | 574 509.00 |
BX Customers and related accounts | 124 128.00 | | 124 128.00 | 124 128.00 |
BZ Other receivables | 211 656.00 | | 211 656.00 | 211 656.00 |
CF Cash and cash equivalents | 408 155.00 | | 408 155.00 | 408 155.00 |
CJ TOTAL (II) | 743 939.00 | | 743 939.00 | 743 939.00 |
CO Grand total (0 to V) | 1 318 448.00 | 281 080.00 | 1 037 368.00 | 1 318 448.00 |
CU Other investments | 54 480.00 | | 54 480.00 | 54 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | 528 121.00 | 508 258.00 | | 528 121.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 778.00 | 59 864.00 | | 126 778.00 |
DL TOTAL (I) | 682 399.00 | 595 621.00 | | 682 399.00 |
DU Loans and Debts from Credit Institutions (3) | 308 289.00 | 380 398.00 | | 308 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 161.00 | 5 504.00 | | 8 161.00 |
DX Trade payables and related accounts | 4 215.00 | 4 145.00 | | 4 215.00 |
DY Tax and social security liabilities | 34 304.00 | 10 971.00 | | 34 304.00 |
EC TOTAL (IV) | 354 969.00 | 401 019.00 | | 354 969.00 |
EE Grand total (I to V) | 1 037 368.00 | 996 640.00 | | 1 037 368.00 |
EG Accrued income and payables due within one year | 122 088.00 | 92 752.00 | | 122 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 243 027.00 | | 243 027.00 | 243 027.00 |
FJ Net sales | 243 027.00 | | 243 027.00 | 243 027.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 243 027.00 | |
FW Other purchases and external expenses | | | 21 471.00 | |
FX Taxes, duties, and similar payments | | | 2 466.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 706.00 | |
GF Total Operating Expenses (II) | | | 61 643.00 | |
GG - OPERATING RESULT (I - II) | | | 181 384.00 | |
GL Other interest and similar income | | | 3 387.00 | |
GP Total financial income (V) | | | 3 387.00 | |
GR Interest and similar expenses | | | 15 573.00 | |
GU Total financial expenses (VI) | | | 15 573.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 52 652.00 | | |
HH Total exceptional expenses (VIII) | | 52 652.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -52 652.00 | | |
HK Income tax | 42 420.00 | 16 397.00 | | 42 420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 414.00 | 214 035.00 | | 246 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 636.00 | 154 171.00 | | 119 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 778.00 | 59 864.00 | | 126 778.00 |
