| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 78 014.00 | 55 766.00 | 22 248.00 | 78 014.00 |
AR Technical installations, industrial equipment and tools | 11 513.00 | 11 513.00 | | 11 513.00 |
AT Other tangible assets | 20 650.00 | 13 994.00 | 6 656.00 | 20 650.00 |
BJ TOTAL (I) | 110 178.00 | 81 274.00 | 28 904.00 | 110 178.00 |
BZ Other receivables | 7 410.00 | | 7 410.00 | 7 410.00 |
CF Cash and cash equivalents | 22 887.00 | | 22 887.00 | 22 887.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 30 297.00 | | 30 297.00 | 30 297.00 |
CO Grand total (0 to V) | 140 475.00 | 81 274.00 | 59 201.00 | 140 475.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -23 770.00 | -17 049.00 | | -23 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 539.00 | -6 721.00 | | 10 539.00 |
DL TOTAL (I) | -4 431.00 | -14 970.00 | | -4 431.00 |
DU Loans and Debts from Credit Institutions (3) | 22 283.00 | 25 130.00 | | 22 283.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 862.00 | 21 850.00 | | 21 862.00 |
DW Advances and down payments received on current orders | 405.00 | 405.00 | | 405.00 |
DX Trade payables and related accounts | 9 246.00 | 18 887.00 | | 9 246.00 |
DY Tax and social security liabilities | 588.00 | 605.00 | | 588.00 |
EA Other liabilities | 9 247.00 | 9 247.00 | | 9 247.00 |
EC TOTAL (IV) | 63 632.00 | 76 124.00 | | 63 632.00 |
EE Grand total (I to V) | 59 201.00 | 61 154.00 | | 59 201.00 |
EG Accrued income and payables due within one year | 15 088.00 | 6 131.00 | | 15 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 778.00 | | 41 778.00 | 41 778.00 |
FJ Net sales | 41 778.00 | | 41 778.00 | 41 778.00 |
FO Operating subsidies | | | 17 920.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 59 698.00 | |
FW Other purchases and external expenses | | | 38 322.00 | |
FX Taxes, duties, and similar payments | | | 5 861.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 760.00 | |
GE Other Expenses | | | 857.00 | |
GF Total Operating Expenses (II) | | | 48 801.00 | |
GG - OPERATING RESULT (I - II) | | | 10 896.00 | |
GR Interest and similar expenses | | | 357.00 | |
GU Total financial expenses (VI) | | | 357.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 59 698.00 | 33 994.00 | | 59 698.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 158.00 | 40 715.00 | | 49 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 539.00 | -6 721.00 | | 10 539.00 |
