| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 757.00 | 3 111.00 | 1 646.00 | 4 757.00 |
AR Technical installations, industrial equipment and tools | 7 373.00 | 2 863.00 | 4 509.00 | 7 373.00 |
AT Other tangible assets | 313 010.00 | 70 985.00 | 242 025.00 | 313 010.00 |
BH Other financial assets | 29 430.00 | | 29 430.00 | 29 430.00 |
BJ TOTAL (I) | 354 571.00 | 76 960.00 | 277 611.00 | 354 571.00 |
BV Advances and down payments on orders | 759.00 | | 759.00 | 759.00 |
BX Customers and related accounts | 61 098.00 | | 61 098.00 | 61 098.00 |
BZ Other receivables | 11 251.00 | | 11 251.00 | 11 251.00 |
CF Cash and cash equivalents | 462 558.00 | | 462 558.00 | 462 558.00 |
CH Prepaid expenses | 18 674.00 | | 18 674.00 | 18 674.00 |
CJ TOTAL (II) | 554 341.00 | | 554 341.00 | 554 341.00 |
CO Grand total (0 to V) | 908 913.00 | 76 960.00 | 831 952.00 | 908 913.00 |
| |
| 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 |
DH Retained earnings | -160 393.00 | | | -160 393.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 205 547.00 | -160 393.00 | | 205 547.00 |
DL TOTAL (I) | 50 153.00 | -155 393.00 | | 50 153.00 |
DU Loans and Debts from Credit Institutions (3) | 86.00 | 450.00 | | 86.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 000.00 | 200 000.00 | | 200 000.00 |
DX Trade payables and related accounts | 538 144.00 | 448 310.00 | | 538 144.00 |
DY Tax and social security liabilities | 41 424.00 | 26 198.00 | | 41 424.00 |
EA Other liabilities | 2 142.00 | 45 687.00 | | 2 142.00 |
EC TOTAL (IV) | 781 799.00 | 720 648.00 | | 781 799.00 |
EE Grand total (I to V) | 831 952.00 | 565 254.00 | | 831 952.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 987 375.00 | | 987 375.00 | 987 375.00 |
FJ Net sales | 987 375.00 | | 987 375.00 | 987 375.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 987 381.00 | |
FW Other purchases and external expenses | | | 537 085.00 | |
FX Taxes, duties, and similar payments | | | 4 534.00 | |
FY Salaries and Wages | | | 107 758.00 | |
FZ Social Security Contributions | | | 31 381.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38 584.00 | |
GE Other Expenses | | | 55 334.00 | |
GF Total Operating Expenses (II) | | | 774 677.00 | |
GG - OPERATING RESULT (I - II) | | | 212 704.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 212 704.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 267.00 | | |
HD Total exceptional income (VII) | | 267.00 | | |
HE Exceptional expenses on management operations | 158.00 | 662.00 | | 158.00 |
HH Total exceptional expenses (VIII) | 158.00 | 662.00 | | 158.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -158.00 | -395.00 | | -158.00 |
HK Income tax | 6 999.00 | | | 6 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 987 381.00 | 757 827.00 | | 987 381.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 781 834.00 | 918 220.00 | | 781 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 205 547.00 | -160 393.00 | | 205 547.00 |
