| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | 9 145.00 | |
AR Technical installations, industrial equipment and tools | | | 3 128.00 | |
AT Other tangible assets | | | 434.00 | |
BJ TOTAL (I) | | | 12 707.00 | |
BL Raw materials, supplies | | | 470.00 | |
BZ Other receivables | | | 529.00 | |
CD Marketable securities | | | 17 034.00 | |
CF Cash and cash equivalents | | | 34 531.00 | |
CH Prepaid expenses | | | 1 881.00 | |
CJ TOTAL (II) | | | 54 445.00 | |
CO Grand total (0 to V) | | | 67 152.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -30 242.00 | -25 870.00 | | -30 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 722.00 | -4 372.00 | | 14 722.00 |
DL TOTAL (I) | -5 520.00 | -20 242.00 | | -5 520.00 |
DU Loans and Debts from Credit Institutions (3) | 13 771.00 | 15 016.00 | | 13 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 822.00 | 56 968.00 | | 50 822.00 |
DX Trade payables and related accounts | 3 474.00 | 3 477.00 | | 3 474.00 |
DY Tax and social security liabilities | 4 351.00 | 4 886.00 | | 4 351.00 |
EA Other liabilities | 254.00 | 188.00 | | 254.00 |
EC TOTAL (IV) | 72 672.00 | 80 534.00 | | 72 672.00 |
EE Grand total (I to V) | 67 152.00 | 60 292.00 | | 67 152.00 |
EG Accrued income and payables due within one year | 61 491.00 | 23 567.00 | | 61 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 35 014.00 | | 35 014.00 | 35 014.00 |
FJ Net sales | 35 014.00 | | 35 014.00 | 35 014.00 |
FO Operating subsidies | | | 38 032.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 560.00 | |
FQ Other income | | | 113.00 | |
FR Total operating income (I) | | | 74 719.00 | |
FU Purchases of raw materials and other supplies | | | 15 443.00 | |
FV Inventory change (raw materials and supplies) | | | -150.00 | |
FW Other purchases and external expenses | | | 21 808.00 | |
FX Taxes, duties, and similar payments | | | 2 124.00 | |
FY Salaries and Wages | | | 14 821.00 | |
FZ Social Security Contributions | | | 1 509.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 013.00 | |
GE Other Expenses | | | 552.00 | |
GF Total Operating Expenses (II) | | | 60 119.00 | |
GG - OPERATING RESULT (I - II) | | | 14 600.00 | |
GL Other interest and similar income | | | 153.00 | |
GP Total financial income (V) | | | 153.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 872.00 | 57 792.00 | | 74 872.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 151.00 | 62 164.00 | | 60 151.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 722.00 | -4 372.00 | | 14 722.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 474.00 | 3 474.00 | | 3 474.00 |
8D Social Security and Other Social Organizations | 3 384.00 | 3 384.00 | | 3 384.00 |
8K Other liabilities (including liabilities related to repo transactions) | 254.00 | 254.00 | | 254.00 |
VB VAT | 529.00 | 529.00 | | 529.00 |
VG Loans with a maturity of up to one year at origin | 13 771.00 | 2 590.00 | 10 040.00 | 13 771.00 |
VI Group and Associates | 50 822.00 | 50 822.00 | | 50 822.00 |
VQ Other Taxes, Duties, and Similar Debts | 832.00 | 832.00 | | 832.00 |
VS Prepaid expenses | 1 881.00 | 1 881.00 | | 1 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 410.00 | 2 410.00 | | 2 410.00 |
VW VAT | 136.00 | 136.00 | | 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 672.00 | 61 491.00 | 10 040.00 | 72 672.00 |
