| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 700.00 | 700.00 | | 700.00 |
AF Concessions, Patents and Similar Rights | 590.00 | 590.00 | | 590.00 |
AP Buildings | 1 500.00 | 86.00 | 1 413.00 | 1 500.00 |
AR Technical installations, industrial equipment and tools | 26 405.00 | 22 312.00 | 4 092.00 | 26 405.00 |
AT Other tangible assets | 1 749.00 | 482.00 | 1 267.00 | 1 749.00 |
BJ TOTAL (I) | 30 945.00 | 24 172.00 | 6 772.00 | 30 945.00 |
BV Advances and down payments on orders | 1.00 | -1.00 | | 1.00 |
BX Customers and related accounts | 11 520.00 | | 11 520.00 | 11 520.00 |
BZ Other receivables | 54 586.00 | | 54 586.00 | 54 586.00 |
CF Cash and cash equivalents | 26 592.00 | | 26 592.00 | 26 592.00 |
CJ TOTAL (II) | 92 698.00 | | 92 698.00 | 92 698.00 |
CO Grand total (0 to V) | 123 644.00 | 24 172.00 | 99 471.00 | 123 644.00 |
| |
| 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 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 1 956.00 | 1 956.00 | | 1 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 397.00 | 64 149.00 | | 59 397.00 |
DL TOTAL (I) | 66 854.00 | 71 606.00 | | 66 854.00 |
DU Loans and Debts from Credit Institutions (3) | 4 866.00 | 231.00 | | 4 866.00 |
DX Trade payables and related accounts | 2 021.00 | 880.00 | | 2 021.00 |
DY Tax and social security liabilities | 25 728.00 | 8 065.00 | | 25 728.00 |
EC TOTAL (IV) | 32 616.00 | 9 177.00 | | 32 616.00 |
EE Grand total (I to V) | 99 471.00 | 80 784.00 | | 99 471.00 |
EG Accrued income and payables due within one year | 29 607.00 | 9 177.00 | | 29 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 127 508.00 | | 127 508.00 | 127 508.00 |
FJ Net sales | 127 508.00 | | 127 508.00 | 127 508.00 |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 129 036.00 | |
FW Other purchases and external expenses | | | 29 999.00 | |
FX Taxes, duties, and similar payments | | | 6 493.00 | |
FZ Social Security Contributions | | | 29 572.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 177.00 | |
GE Other Expenses | | | 357.00 | |
GF Total Operating Expenses (II) | | | 69 598.00 | |
GG - OPERATING RESULT (I - II) | | | 59 437.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 398.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 129 036.00 | 126 350.00 | | 129 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 638.00 | 62 200.00 | | 69 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 398.00 | 64 150.00 | | 59 398.00 |
