| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 546 700.00 | 850 685.00 | 696 015.00 | 1 546 700.00 |
BJ TOTAL (I) | 1 549 210.00 | 850 685.00 | 698 525.00 | 1 549 210.00 |
BV Advances and down payments on orders | 1 190 475.00 | | 1 190 475.00 | 1 190 475.00 |
BX Customers and related accounts | 511 211.00 | 200 294.00 | 310 917.00 | 511 211.00 |
BZ Other receivables | 259 291.00 | | 259 291.00 | 259 291.00 |
CF Cash and cash equivalents | 373 408.00 | | 373 408.00 | 373 408.00 |
CH Prepaid expenses | 195 282.00 | | 195 282.00 | 195 282.00 |
CJ TOTAL (II) | 2 529 666.00 | 200 294.00 | 2 329 372.00 | 2 529 666.00 |
CO Grand total (0 to V) | 4 078 876.00 | 1 050 979.00 | 3 027 897.00 | 4 078 876.00 |
CU Other investments | 2 510.00 | | 2 510.00 | 2 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 2 082 163.00 | 2 082 163.00 | | 2 082 163.00 |
DH Retained earnings | -659 499.00 | -294 694.00 | | -659 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -275 750.00 | -364 805.00 | | -275 750.00 |
DL TOTAL (I) | 1 157 914.00 | 1 433 664.00 | | 1 157 914.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 192 423.00 | 1 092 226.00 | | 1 192 423.00 |
DW Advances and down payments received on current orders | | 18 000.00 | | |
DX Trade payables and related accounts | 591 825.00 | 607 913.00 | | 591 825.00 |
DY Tax and social security liabilities | 85 720.00 | 37 384.00 | | 85 720.00 |
EA Other liabilities | 15.00 | 15.00 | | 15.00 |
EC TOTAL (IV) | 1 869 983.00 | 1 755 539.00 | | 1 869 983.00 |
EE Grand total (I to V) | 3 027 897.00 | 3 189 203.00 | | 3 027 897.00 |
EG Accrued income and payables due within one year | 1 869 983.00 | 1 755 539.00 | | 1 869 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 059 572.00 | | 1 059 572.00 | 1 059 572.00 |
FJ Net sales | 1 059 572.00 | | 1 059 572.00 | 1 059 572.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 052.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 086 624.00 | |
FW Other purchases and external expenses | | | 967 714.00 | |
FX Taxes, duties, and similar payments | | | 34 374.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 154 670.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 200 294.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 357 052.00 | |
GG - OPERATING RESULT (I - II) | | | -270 428.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GR Interest and similar expenses | | | 5 344.00 | |
GU Total financial expenses (VI) | | | 5 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 322.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -275 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 27 052.00 | 10 167.00 | | 27 052.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 086 647.00 | 802 544.00 | | 1 086 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 362 396.00 | 1 167 349.00 | | 1 362 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -275 750.00 | -364 805.00 | | -275 750.00 |
HP References: Equipment leasing | 933 719.00 | 933 719.00 | | 933 719.00 |
