| |
| 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 | 22 703.00 | 21 545.00 | 1 158.00 | 22 703.00 |
BH Other financial assets | 5 959.00 | | 5 959.00 | 5 959.00 |
BJ TOTAL (I) | 28 662.00 | 21 545.00 | 7 117.00 | 28 662.00 |
BZ Other receivables | 277.00 | | 277.00 | 277.00 |
CF Cash and cash equivalents | 21 483.00 | | 21 483.00 | 21 483.00 |
CH Prepaid expenses | 183.00 | | 183.00 | 183.00 |
CJ TOTAL (II) | 21 942.00 | | 21 942.00 | 21 942.00 |
CO Grand total (0 to V) | 50 604.00 | 21 545.00 | 29 059.00 | 50 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 2 905.00 | 2 905.00 | | 2 905.00 |
DH Retained earnings | -3 781.00 | -1 324.00 | | -3 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 150.00 | -2 457.00 | | 3 150.00 |
DL TOTAL (I) | 10 658.00 | 7 509.00 | | 10 658.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | 42.00 | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 960.00 | 10 973.00 | | 12 960.00 |
DX Trade payables and related accounts | 1 163.00 | 1 279.00 | | 1 163.00 |
DY Tax and social security liabilities | 4 161.00 | 4 774.00 | | 4 161.00 |
EA Other liabilities | 75.00 | | | 75.00 |
EC TOTAL (IV) | 18 401.00 | 17 067.00 | | 18 401.00 |
EE Grand total (I to V) | 29 059.00 | 24 576.00 | | 29 059.00 |
EG Accrued income and payables due within one year | 18 401.00 | 17 067.00 | | 18 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 120.00 | | 79 120.00 | 79 120.00 |
FJ Net sales | 79 120.00 | | 79 120.00 | 79 120.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 79 130.00 | |
FW Other purchases and external expenses | | | 35 274.00 | |
FX Taxes, duties, and similar payments | | | 810.00 | |
FY Salaries and Wages | | | 35 975.00 | |
FZ Social Security Contributions | | | 3 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 721.00 | |
GE Other Expenses | | | 162.00 | |
GF Total Operating Expenses (II) | | | 75 980.00 | |
GG - OPERATING RESULT (I - II) | | | 3 150.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 150.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 130.00 | 74 539.00 | | 79 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 980.00 | 76 996.00 | | 75 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 150.00 | -2 457.00 | | 3 150.00 |
