| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 000.00 | 4 000.00 | | 4 000.00 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AT Other tangible assets | 69 994.00 | 21 611.00 | 48 383.00 | 69 994.00 |
BJ TOTAL (I) | 98 994.00 | 25 611.00 | 73 383.00 | 98 994.00 |
BV Advances and down payments on orders | 1 724.00 | | 1 724.00 | 1 724.00 |
BZ Other receivables | 14 068.00 | | 14 068.00 | 14 068.00 |
CF Cash and cash equivalents | 7 199.00 | | 7 199.00 | 7 199.00 |
CJ TOTAL (II) | 22 991.00 | | 22 991.00 | 22 991.00 |
CO Grand total (0 to V) | 121 985.00 | 25 611.00 | 96 373.00 | 121 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -57 616.00 | -27 838.00 | | -57 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 328.00 | -29 778.00 | | 9 328.00 |
DL TOTAL (I) | -8 288.00 | -17 616.00 | | -8 288.00 |
DU Loans and Debts from Credit Institutions (3) | 42 368.00 | 51 162.00 | | 42 368.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 057.00 | 48 919.00 | | 40 057.00 |
DX Trade payables and related accounts | 3 146.00 | 1 326.00 | | 3 146.00 |
DY Tax and social security liabilities | 19 092.00 | 6 792.00 | | 19 092.00 |
EC TOTAL (IV) | 104 662.00 | 108 199.00 | | 104 662.00 |
EE Grand total (I to V) | 96 373.00 | 90 583.00 | | 96 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 719.00 | | 96 719.00 | 96 719.00 |
FJ Net sales | 96 719.00 | | 96 719.00 | 96 719.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 000.00 | |
FQ Other income | | | 589.00 | |
FR Total operating income (I) | | | 106 308.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 4 973.00 | |
FW Other purchases and external expenses | | | 43 164.00 | |
FX Taxes, duties, and similar payments | | | 1 078.00 | |
FY Salaries and Wages | | | 29 509.00 | |
FZ Social Security Contributions | | | 8 156.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 702.00 | |
GE Other Expenses | | | 117.00 | |
GF Total Operating Expenses (II) | | | 96 697.00 | |
GG - OPERATING RESULT (I - II) | | | 9 612.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 665.00 | |
GU Total financial expenses (VI) | | | 1 665.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 382.00 | -1 734.00 | | -1 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 308.00 | 87 572.00 | | 106 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 980.00 | 117 351.00 | | 96 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 328.00 | -29 778.00 | | 9 328.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 068.00 | 14 068.00 | | 14 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 662.00 | | | 104 662.00 |
