| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 13 720.00 | | 13 720.00 | 13 720.00 |
AR Technical installations, industrial equipment and tools | 4 325.00 | 4 325.00 | | 4 325.00 |
AT Other tangible assets | 43 920.00 | 30 875.00 | 13 045.00 | 43 920.00 |
BJ TOTAL (I) | 61 966.00 | 35 200.00 | 26 766.00 | 61 966.00 |
BL Raw materials, supplies | 559.00 | | 559.00 | 559.00 |
BN Goods in progress | 2 046.00 | | 2 046.00 | 2 046.00 |
BV Advances and down payments on orders | 1 102.00 | | 1 102.00 | 1 102.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 493.00 | | 493.00 | 493.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 78 656.00 | | 78 656.00 | 78 656.00 |
CH Prepaid expenses | 3 061.00 | | 3 061.00 | 3 061.00 |
CJ TOTAL (II) | 85 932.00 | | 85 932.00 | 85 932.00 |
CO Grand total (0 to V) | 147 898.00 | 35 200.00 | 112 698.00 | 147 898.00 |
| |
| 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 |
DG Other reserves | 84 390.00 | 86 274.00 | | 84 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 081.00 | -1 884.00 | | 2 081.00 |
DL TOTAL (I) | 95 271.00 | 93 190.00 | | 95 271.00 |
DU Loans and Debts from Credit Institutions (3) | 8 023.00 | 13 018.00 | | 8 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42.00 | 42.00 | | 42.00 |
DW Advances and down payments received on current orders | 1 875.00 | | | 1 875.00 |
DX Trade payables and related accounts | 3 503.00 | 7 378.00 | | 3 503.00 |
DY Tax and social security liabilities | 775.00 | 410.00 | | 775.00 |
EA Other liabilities | 3 209.00 | 3 209.00 | | 3 209.00 |
EC TOTAL (IV) | 17 427.00 | 24 058.00 | | 17 427.00 |
EE Grand total (I to V) | 112 698.00 | 117 248.00 | | 112 698.00 |
EG Accrued income and payables due within one year | 12 580.00 | 16 034.00 | | 12 580.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 82 380.00 | |
FJ Net sales | | | 82 380.00 | |
FM Inventory production | | | 2 046.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 044.00 | |
FR Total operating income (I) | | | 86 470.00 | |
FU Purchases of raw materials and other supplies | | | 8 454.00 | |
FV Inventory change (raw materials and supplies) | | | -222.00 | |
FW Other purchases and external expenses | | | 20 669.00 | |
FX Taxes, duties, and similar payments | | | 657.00 | |
FY Salaries and Wages | | | 48 027.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 5 022.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 2 044.00 | |
GF Total Operating Expenses (II) | | | 84 651.00 | |
GG - OPERATING RESULT (I - II) | | | 1 819.00 | |
GL Other interest and similar income | | | 432.00 | |
GP Total financial income (V) | | | 432.00 | |
GR Interest and similar expenses | | | 120.00 | |
GU Total financial expenses (VI) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 1 052.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 1 052.00 | | 1.00 |
HE Exceptional expenses on management operations | 52.00 | 6.00 | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | 6.00 | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | 1 046.00 | | -51.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 903.00 | 102 736.00 | | 86 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 822.00 | 104 620.00 | | 84 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 081.00 | -1 884.00 | | 2 081.00 |
