| |
| 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 | | | 2 339.00 | |
AT Other tangible assets | | | 18 719.00 | |
BH Other financial assets | | | 49.00 | |
BJ TOTAL (I) | | | 21 107.00 | |
BL Raw materials, supplies | | | 1 280.00 | |
BZ Other receivables | | | 17 909.00 | |
CF Cash and cash equivalents | | | 34 892.00 | |
CH Prepaid expenses | | | 1 271.00 | |
CJ TOTAL (II) | | | 55 352.00 | |
CO Grand total (0 to V) | | | 76 459.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 12 392.00 | 10 783.00 | | 12 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 944.00 | 1 609.00 | | 4 944.00 |
DL TOTAL (I) | 22 836.00 | 17 892.00 | | 22 836.00 |
DU Loans and Debts from Credit Institutions (3) | 20 055.00 | 65.00 | | 20 055.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 2 426.00 | | 100.00 |
DX Trade payables and related accounts | 19 427.00 | 10 600.00 | | 19 427.00 |
DY Tax and social security liabilities | 13 675.00 | 6 714.00 | | 13 675.00 |
EA Other liabilities | 366.00 | 896.00 | | 366.00 |
EC TOTAL (IV) | 53 624.00 | 20 700.00 | | 53 624.00 |
EE Grand total (I to V) | 76 459.00 | 38 592.00 | | 76 459.00 |
EG Accrued income and payables due within one year | 53 624.00 | 20 700.00 | | 53 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 246 621.00 | |
FG Production sold - services | | | 161 815.00 | |
FJ Net sales | | | 161 815.00 | |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 594.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 166 418.00 | |
FU Purchases of raw materials and other supplies | | | 68 843.00 | |
FV Inventory change (raw materials and supplies) | | | 886.00 | |
FW Other purchases and external expenses | | | 56 756.00 | |
FX Taxes, duties, and similar payments | | | 1 877.00 | |
FY Salaries and Wages | | | 24 991.00 | |
FZ Social Security Contributions | | | 3 678.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 735.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 160 768.00 | |
GG - OPERATING RESULT (I - II) | | | 5 649.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GR Interest and similar expenses | | | 287.00 | |
GU Total financial expenses (VI) | | | 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 325.00 | 15 426.00 | | 325.00 |
HD Total exceptional income (VII) | 325.00 | 15 426.00 | | 325.00 |
HE Exceptional expenses on management operations | 348.00 | 1 876.00 | | 348.00 |
HG Exceptional depreciation and provisions | 255.00 | | | 255.00 |
HH Total exceptional expenses (VIII) | 348.00 | 1 876.00 | | 348.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23.00 | 13 550.00 | | -23.00 |
HK Income tax | 396.00 | 241.00 | | 396.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 743.00 | 150 760.00 | | 166 743.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 799.00 | 149 151.00 | | 161 799.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 944.00 | 1 609.00 | | 4 944.00 |
