| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 941.00 | 1 941.00 | | 1 941.00 |
AJ Other Intangible Assets | 2 611.00 | | 2 611.00 | 2 611.00 |
AP Buildings | 17 051.00 | 17 051.00 | | 17 051.00 |
AR Technical installations, industrial equipment and tools | 23 014.00 | 23 014.00 | | 23 014.00 |
AT Other tangible assets | 334.00 | 334.00 | | 334.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 47 951.00 | 42 340.00 | 5 611.00 | 47 951.00 |
BX Customers and related accounts | 28 911.00 | 3 700.00 | 25 211.00 | 28 911.00 |
BZ Other receivables | 14 940.00 | | 14 940.00 | 14 940.00 |
CD Marketable securities | 2.00 | | 2.00 | 2.00 |
CF Cash and cash equivalents | 30 400.00 | | 30 400.00 | 30 400.00 |
CJ TOTAL (II) | 74 252.00 | 3 700.00 | 70 552.00 | 74 252.00 |
CO Grand total (0 to V) | 122 203.00 | 46 040.00 | 76 163.00 | 122 203.00 |
| |
| 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 | -1 342.00 | -1 342.00 | | -1 342.00 |
DH Retained earnings | -1 615.00 | 9 750.00 | | -1 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 856.00 | -11 365.00 | | 19 856.00 |
DL TOTAL (I) | 25 699.00 | 5 843.00 | | 25 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 224.00 | 27 985.00 | | 16 224.00 |
DX Trade payables and related accounts | 18 140.00 | 21 034.00 | | 18 140.00 |
DY Tax and social security liabilities | 16 100.00 | 33 853.00 | | 16 100.00 |
EC TOTAL (IV) | 50 464.00 | 82 872.00 | | 50 464.00 |
EE Grand total (I to V) | 76 163.00 | 88 715.00 | | 76 163.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 65 114.00 | | 65 114.00 | 65 114.00 |
FJ Net sales | 65 114.00 | | 65 114.00 | 65 114.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 450.00 | |
FR Total operating income (I) | | | 97 564.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 22 352.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 28 897.00 | |
FX Taxes, duties, and similar payments | | | 2 905.00 | |
FY Salaries and Wages | | | 15 320.00 | |
FZ Social Security Contributions | | | 8 234.00 | |
GF Total Operating Expenses (II) | | | 77 708.00 | |
GG - OPERATING RESULT (I - II) | | | 19 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HE Exceptional expenses on management operations | | 1 038.00 | | |
HH Total exceptional expenses (VIII) | | 1 038.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 962.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 97 564.00 | 94 586.00 | | 97 564.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 708.00 | 105 951.00 | | 77 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 856.00 | -11 365.00 | | 19 856.00 |
