| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 85 000.00 | | 85 000.00 | 85 000.00 |
BH Other financial assets | 9 594.00 | | 9 594.00 | 9 594.00 |
BJ TOTAL (I) | 94 594.00 | | 94 594.00 | 94 594.00 |
BL Raw materials, supplies | 1 376.00 | | 1 376.00 | 1 376.00 |
CD Marketable securities | 7 245.00 | | 7 245.00 | 7 245.00 |
CF Cash and cash equivalents | 52 798.00 | | 52 798.00 | 52 798.00 |
CH Prepaid expenses | 5 273.00 | | 5 273.00 | 5 273.00 |
CJ TOTAL (II) | 71 412.00 | | 71 412.00 | 71 412.00 |
CO Grand total (0 to V) | 166 006.00 | | 166 006.00 | 166 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 50 000.00 | | | 50 000.00 |
DH Retained earnings | 3 732.00 | | | 3 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 424.00 | 54 532.00 | | 25 424.00 |
DL TOTAL (I) | 87 956.00 | 62 532.00 | | 87 956.00 |
DX Trade payables and related accounts | 7 002.00 | 6 345.00 | | 7 002.00 |
EC TOTAL (IV) | 78 050.00 | 125 594.00 | | 78 050.00 |
EE Grand total (I to V) | 166 006.00 | 188 126.00 | | 166 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 266 222.00 | | 266 222.00 | 266 222.00 |
FJ Net sales | 266 222.00 | | 266 222.00 | 266 222.00 |
FR Total operating income (I) | | | 266 222.00 | |
FS Purchases of goods (including customs duties) | | | 78 229.00 | |
FU Purchases of raw materials and other supplies | | | 6 146.00 | |
FV Inventory change (raw materials and supplies) | | | -64.00 | |
FW Other purchases and external expenses | | | 38 564.00 | |
FX Taxes, duties, and similar payments | | | 1 835.00 | |
FY Salaries and Wages | | | 86 610.00 | |
FZ Social Security Contributions | | | 23 425.00 | |
GF Total Operating Expenses (II) | | | 234 745.00 | |
GG - OPERATING RESULT (I - II) | | | 31 477.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GR Interest and similar expenses | | | 1 751.00 | |
GU Total financial expenses (VI) | | | 1 751.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 650.00 | 950.00 | | 1 650.00 |
HD Total exceptional income (VII) | 1 650.00 | 950.00 | | 1 650.00 |
HE Exceptional expenses on management operations | 2 053.00 | 191.00 | | 2 053.00 |
HH Total exceptional expenses (VIII) | 2 053.00 | 191.00 | | 2 053.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -403.00 | 759.00 | | -403.00 |
HK Income tax | 3 920.00 | 8 719.00 | | 3 920.00 |
HL TOTAL REVENUE (I + III + V + VII) | 267 892.00 | 457 921.00 | | 267 892.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 468.00 | 403 389.00 | | 242 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 424.00 | 54 532.00 | | 25 424.00 |
