| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 276.00 | 1 276.00 | | 1 276.00 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AR Technical installations, industrial equipment and tools | 16 699.00 | 16 251.00 | 448.00 | 16 699.00 |
AT Other tangible assets | 50 950.00 | 49 344.00 | 1 606.00 | 50 950.00 |
BJ TOTAL (I) | 113 924.00 | 66 870.00 | 47 054.00 | 113 924.00 |
CD Marketable securities | 431.00 | | 431.00 | 431.00 |
CF Cash and cash equivalents | 22 728.00 | | 22 728.00 | 22 728.00 |
CH Prepaid expenses | 844.00 | | 844.00 | 844.00 |
CJ TOTAL (II) | 24 002.00 | | 24 002.00 | 24 002.00 |
CO Grand total (0 to V) | 137 927.00 | 66 870.00 | 71 057.00 | 137 927.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 10 303.00 | 18 061.00 | | 10 303.00 |
DH Retained earnings | | -13 054.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 720.00 | 21 170.00 | | 19 720.00 |
DL TOTAL (I) | 41 023.00 | 37 178.00 | | 41 023.00 |
EC TOTAL (IV) | 30 034.00 | 42 997.00 | | 30 034.00 |
EE Grand total (I to V) | 71 057.00 | 80 175.00 | | 71 057.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 000.00 | | 36 000.00 | 36 000.00 |
FJ Net sales | 36 000.00 | | 36 000.00 | 36 000.00 |
FR Total operating income (I) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 12 214.00 | |
FX Taxes, duties, and similar payments | | | 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 744.00 | |
GF Total Operating Expenses (II) | | | 13 285.00 | |
GG - OPERATING RESULT (I - II) | | | 22 716.00 | |
GR Interest and similar expenses | | | 107.00 | |
GU Total financial expenses (VI) | | | 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 609.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 724.00 | 1.00 | | 724.00 |
HD Total exceptional income (VII) | 724.00 | 1.00 | | 724.00 |
HE Exceptional expenses on management operations | 133.00 | | | 133.00 |
HH Total exceptional expenses (VIII) | 133.00 | | | 133.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 591.00 | 1.00 | | 591.00 |
HK Income tax | 3 480.00 | 1 167.00 | | 3 480.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 724.00 | 36 001.00 | | 36 724.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 005.00 | 14 830.00 | | 17 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 720.00 | 21 170.00 | | 19 720.00 |
