| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 4 101.00 | | 4 101.00 | 4 101.00 |
AR Technical installations, industrial equipment and tools | 34 760.00 | 34 760.00 | | 34 760.00 |
AT Other tangible assets | 36 958.00 | 33 273.00 | 3 685.00 | 36 958.00 |
BD Other fixed assets | 78.00 | | 78.00 | 78.00 |
BH Other financial assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 75 928.00 | 68 033.00 | 7 894.00 | 75 928.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 184.00 | | 1 184.00 | 1 184.00 |
CF Cash and cash equivalents | 41 779.00 | | 41 779.00 | 41 779.00 |
CH Prepaid expenses | 594.00 | | 594.00 | 594.00 |
CJ TOTAL (II) | 43 557.00 | | 43 557.00 | 43 557.00 |
CO Grand total (0 to V) | 119 485.00 | 68 033.00 | 51 451.00 | 119 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 300.00 | 18 300.00 | | 18 300.00 |
DD Legal reserve (1) | 1 830.00 | 1 830.00 | | 1 830.00 |
DG Other reserves | 40 619.00 | 40 619.00 | | 40 619.00 |
DH Retained earnings | -44 170.00 | -39 907.00 | | -44 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 790.00 | -4 263.00 | | -5 790.00 |
DL TOTAL (I) | 10 790.00 | 16 579.00 | | 10 790.00 |
DU Loans and Debts from Credit Institutions (3) | 4 814.00 | 8 048.00 | | 4 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 695.00 | 508.00 | | 695.00 |
DX Trade payables and related accounts | 2 383.00 | 2 789.00 | | 2 383.00 |
DY Tax and social security liabilities | 32 521.00 | 19 211.00 | | 32 521.00 |
EA Other liabilities | 248.00 | 243.00 | | 248.00 |
EC TOTAL (IV) | 40 661.00 | 30 800.00 | | 40 661.00 |
EE Grand total (I to V) | 51 451.00 | 47 379.00 | | 51 451.00 |
EG Accrued income and payables due within one year | 40 661.00 | 30 800.00 | | 40 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 94 587.00 | | 94 587.00 | 94 587.00 |
FJ Net sales | 94 587.00 | | 94 587.00 | 94 587.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 404.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 94 992.00 | |
FU Purchases of raw materials and other supplies | | | 11 232.00 | |
FW Other purchases and external expenses | | | 14 992.00 | |
FX Taxes, duties, and similar payments | | | 5 089.00 | |
FY Salaries and Wages | | | 49 980.00 | |
FZ Social Security Contributions | | | 16 457.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 926.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 100 677.00 | |
GG - OPERATING RESULT (I - II) | | | -5 685.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 107.00 | |
GU Total financial expenses (VI) | | | 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 94 994.00 | 106 356.00 | | 94 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 784.00 | 110 619.00 | | 100 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 790.00 | -4 263.00 | | -5 790.00 |
