| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 33 033.00 | | 33 033.00 | 33 033.00 |
AF Concessions, Patents and Similar Rights | 17 071.00 | 17 071.00 | | 17 071.00 |
AN Land | 40 200.00 | | 40 200.00 | 40 200.00 |
AP Buildings | 227 800.00 | 45 560.00 | 182 240.00 | 227 800.00 |
AT Other tangible assets | 45 653.00 | 45 653.00 | | 45 653.00 |
BH Other financial assets | 114.00 | | 114.00 | 114.00 |
BJ TOTAL (I) | 363 871.00 | 108 284.00 | 255 587.00 | 363 871.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 105 880.00 | | 105 880.00 | 105 880.00 |
BZ Other receivables | 58 611.00 | | 58 611.00 | 58 611.00 |
CF Cash and cash equivalents | 33 144.00 | | 33 144.00 | 33 144.00 |
CH Prepaid expenses | 1 750.00 | | 1 750.00 | 1 750.00 |
CJ TOTAL (II) | 199 385.00 | | 199 385.00 | 199 385.00 |
CO Grand total (0 to V) | 563 257.00 | 108 284.00 | 454 973.00 | 563 257.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 10 206.00 | 55 160.00 | | 10 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 707.00 | -44 955.00 | | 31 707.00 |
DL TOTAL (I) | 63 913.00 | 32 206.00 | | 63 913.00 |
DU Loans and Debts from Credit Institutions (3) | 282 753.00 | 299 273.00 | | 282 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 403.00 | 6 403.00 | | 6 403.00 |
DX Trade payables and related accounts | 62 272.00 | 57 721.00 | | 62 272.00 |
DY Tax and social security liabilities | 27 259.00 | 20 293.00 | | 27 259.00 |
EA Other liabilities | 12 372.00 | 8 365.00 | | 12 372.00 |
EC TOTAL (IV) | 391 060.00 | 392 055.00 | | 391 060.00 |
EE Grand total (I to V) | 454 973.00 | 424 261.00 | | 454 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 471.00 | | 150 471.00 | 150 471.00 |
FJ Net sales | 150 471.00 | | 150 471.00 | 150 471.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 53 089.00 | |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 203 579.00 | |
FW Other purchases and external expenses | | | 86 043.00 | |
FX Taxes, duties, and similar payments | | | 2 036.00 | |
FY Salaries and Wages | | | 37 665.00 | |
FZ Social Security Contributions | | | 11 946.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 390.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 18 459.00 | |
GF Total Operating Expenses (II) | | | 167 538.00 | |
GG - OPERATING RESULT (I - II) | | | 36 041.00 | |
GR Interest and similar expenses | | | 4 256.00 | |
GU Total financial expenses (VI) | | | 4 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 78.00 | 94.00 | | 78.00 |
HH Total exceptional expenses (VIII) | 78.00 | 94.00 | | 78.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -78.00 | -94.00 | | -78.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 579.00 | 189 450.00 | | 203 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 872.00 | 234 404.00 | | 171 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 707.00 | -44 955.00 | | 31 707.00 |
