| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 24 940.00 | | 24 940.00 | 24 940.00 |
AR Technical installations, industrial equipment and tools | 5 273.00 | 4 725.00 | 547.00 | 5 273.00 |
AT Other tangible assets | 30 442.00 | 30 033.00 | 409.00 | 30 442.00 |
BH Other financial assets | 3.00 | | 3.00 | 3.00 |
BJ TOTAL (I) | 60 658.00 | 34 759.00 | 25 899.00 | 60 658.00 |
BL Raw materials, supplies | 1 350.00 | | 1 350.00 | 1 350.00 |
BX Customers and related accounts | 17 171.00 | | 17 171.00 | 17 171.00 |
CD Marketable securities | 185 000.00 | | 185 000.00 | 185 000.00 |
CF Cash and cash equivalents | 74 553.00 | | 74 553.00 | 74 553.00 |
CH Prepaid expenses | 608.00 | | 608.00 | 608.00 |
CJ TOTAL (II) | 284 874.00 | | 284 874.00 | 284 874.00 |
CO Grand total (0 to V) | 345 533.00 | 34 759.00 | 310 774.00 | 345 533.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 224 227.00 | 195 121.00 | | 224 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 124.00 | 29 106.00 | | 4 124.00 |
DL TOTAL (I) | 283 351.00 | 279 227.00 | | 283 351.00 |
DX Trade payables and related accounts | 8 984.00 | 8 520.00 | | 8 984.00 |
EA Other liabilities | 2 532.00 | | | 2 532.00 |
EC TOTAL (IV) | 27 422.00 | 28 985.00 | | 27 422.00 |
EE Grand total (I to V) | 310 774.00 | 308 213.00 | | 310 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 117 950.00 | | 117 950.00 | 117 950.00 |
FJ Net sales | 117 950.00 | | 117 950.00 | 117 950.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 117 950.00 | |
FU Purchases of raw materials and other supplies | | | 40 208.00 | |
FV Inventory change (raw materials and supplies) | | | -150.00 | |
FW Other purchases and external expenses | | | 24 831.00 | |
FX Taxes, duties, and similar payments | | | 4 084.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 12 844.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 224.00 | |
GF Total Operating Expenses (II) | | | 114 041.00 | |
GG - OPERATING RESULT (I - II) | | | 3 908.00 | |
GK Income from other securities and fixed asset receivables | | | 2 033.00 | |
GP Total financial income (V) | | | 2 033.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | 34.00 | | 4.00 |
HD Total exceptional income (VII) | 4.00 | 34.00 | | 4.00 |
HE Exceptional expenses on management operations | 850.00 | 1 219.00 | | 850.00 |
HH Total exceptional expenses (VIII) | 850.00 | 1 219.00 | | 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -845.00 | -1 185.00 | | -845.00 |
HK Income tax | 972.00 | 5 136.00 | | 972.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 988.00 | 162 836.00 | | 119 988.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 864.00 | 133 730.00 | | 115 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 124.00 | 29 106.00 | | 4 124.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 535.00 | 2 225.00 | | 32 535.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 535.00 | 2 225.00 | | 32 535.00 |
