| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | 2 400.00 | |
AR Technical installations, industrial equipment and tools | | | 207 713.00 | |
BJ TOTAL (I) | | | 207 713.00 | |
BX Customers and related accounts | | | 9 919.00 | |
BZ Other receivables | | | 726.00 | |
CF Cash and cash equivalents | | | 12 486.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 23 132.00 | |
CO Grand total (0 to V) | | | 233 245.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 869.00 | 4 828.00 | | 5 869.00 |
DL TOTAL (I) | 9 169.00 | 8 128.00 | | 9 169.00 |
DU Loans and Debts from Credit Institutions (3) | 167 126.00 | 189 706.00 | | 167 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 920.00 | 49 292.00 | | 55 920.00 |
DX Trade payables and related accounts | 1 028.00 | 3 953.00 | | 1 028.00 |
DY Tax and social security liabilities | | 301.00 | | |
EC TOTAL (IV) | 224 075.00 | 243 253.00 | | 224 075.00 |
EE Grand total (I to V) | 233 245.00 | 251 381.00 | | 233 245.00 |
EI Including equity loans | 55 920.00 | | | 55 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 28 645.00 | |
FJ Net sales | | | 28 645.00 | |
FR Total operating income (I) | | | 28 645.00 | |
FW Other purchases and external expenses | | | 4 382.00 | |
FX Taxes, duties, and similar payments | | | 906.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 669.00 | |
GF Total Operating Expenses (II) | | | 18 958.00 | |
GG - OPERATING RESULT (I - II) | | | 9 687.00 | |
GR Interest and similar expenses | | | 3 817.00 | |
GU Total financial expenses (VI) | | | 3 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 645.00 | 28 289.00 | | 28 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 775.00 | 23 461.00 | | 22 775.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 869.00 | 4 828.00 | | 5 869.00 |