| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 31 118.00 | | 31 118.00 | 31 118.00 |
AT Other tangible assets | 8 107.00 | 7 525.00 | 582.00 | 8 107.00 |
BH Other financial assets | 155.00 | | 155.00 | 155.00 |
BJ TOTAL (I) | 39 380.00 | 7 525.00 | 31 855.00 | 39 380.00 |
BZ Other receivables | 1 171.00 | | 1 171.00 | 1 171.00 |
CF Cash and cash equivalents | 100.00 | | 100.00 | 100.00 |
CH Prepaid expenses | 3 169.00 | | 3 169.00 | 3 169.00 |
CJ TOTAL (II) | 4 440.00 | | 4 440.00 | 4 440.00 |
CO Grand total (0 to V) | 43 820.00 | 7 525.00 | 36 295.00 | 43 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | 9 451.00 | 6 360.00 | | 9 451.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 183.00 | 3 091.00 | | 1 183.00 |
DL TOTAL (I) | 18 256.00 | 17 073.00 | | 18 256.00 |
DU Loans and Debts from Credit Institutions (3) | 715.00 | 2 133.00 | | 715.00 |
DV Miscellaneous Loans and Financial Debts (4) | 818.00 | 798.00 | | 818.00 |
DX Trade payables and related accounts | 5 850.00 | 2 776.00 | | 5 850.00 |
DY Tax and social security liabilities | 10 460.00 | 15 016.00 | | 10 460.00 |
EC TOTAL (IV) | 18 039.00 | 20 722.00 | | 18 039.00 |
EE Grand total (I to V) | 36 295.00 | 37 795.00 | | 36 295.00 |
EG Accrued income and payables due within one year | 17 326.00 | 18 593.00 | | 17 326.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 190.00 | | 73 190.00 | 73 190.00 |
FJ Net sales | 73 190.00 | | 73 190.00 | 73 190.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 869.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 80 060.00 | |
FW Other purchases and external expenses | | | 34 668.00 | |
FX Taxes, duties, and similar payments | | | 4 847.00 | |
FY Salaries and Wages | | | 34 014.00 | |
FZ Social Security Contributions | | | 8 845.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 223.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 82 616.00 | |
GG - OPERATING RESULT (I - II) | | | -2 556.00 | |
GO Net income from sales of marketable securities | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 31.00 | |
GU Total financial expenses (VI) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 584.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 823.00 | 4 132.00 | | 3 823.00 |
HD Total exceptional income (VII) | 3 823.00 | 4 132.00 | | 3 823.00 |
HE Exceptional expenses on management operations | 17.00 | 26.00 | | 17.00 |
HF Exceptional expenses on capital transactions | | 742.00 | | |
HH Total exceptional expenses (VIII) | 17.00 | 768.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 806.00 | 3 364.00 | | 3 806.00 |
HK Income tax | 40.00 | 439.00 | | 40.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 886.00 | 83 034.00 | | 83 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 703.00 | 79 942.00 | | 82 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 183.00 | 3 091.00 | | 1 183.00 |
