| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 130 000.00 | | 130 000.00 | 130 000.00 |
AT Other tangible assets | 11 700.00 | 7 199.00 | 4 501.00 | 11 700.00 |
BH Other financial assets | 1 700.00 | | 1 700.00 | 1 700.00 |
BJ TOTAL (I) | 143 400.00 | 7 199.00 | 136 201.00 | 143 400.00 |
BL Raw materials, supplies | 89.00 | | 89.00 | 89.00 |
BT Goods | 5 072.00 | | 5 072.00 | 5 072.00 |
BZ Other receivables | 1 731.00 | | 1 731.00 | 1 731.00 |
CF Cash and cash equivalents | 112.00 | | 112.00 | 112.00 |
CH Prepaid expenses | 743.00 | | 743.00 | 743.00 |
CJ TOTAL (II) | 7 747.00 | | 7 747.00 | 7 747.00 |
CO Grand total (0 to V) | 151 148.00 | 7 199.00 | 143 949.00 | 151 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 18 413.00 | 14 095.00 | | 18 413.00 |
DH Retained earnings | 12 442.00 | 12 442.00 | | 12 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 102.00 | 4 317.00 | | 2 102.00 |
DL TOTAL (I) | 38 456.00 | 36 355.00 | | 38 456.00 |
DU Loans and Debts from Credit Institutions (3) | 10 062.00 | 19 580.00 | | 10 062.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 960.00 | 57 678.00 | | 56 960.00 |
DX Trade payables and related accounts | 24 994.00 | 19 553.00 | | 24 994.00 |
DY Tax and social security liabilities | 8 005.00 | 7 230.00 | | 8 005.00 |
EA Other liabilities | 5 472.00 | 4 234.00 | | 5 472.00 |
EC TOTAL (IV) | 105 492.00 | 108 274.00 | | 105 492.00 |
EE Grand total (I to V) | 143 949.00 | 144 629.00 | | 143 949.00 |
EG Accrued income and payables due within one year | 105 492.00 | 98 213.00 | | 105 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 72 329.00 | | 72 329.00 | 72 329.00 |
FJ Net sales | 72 329.00 | | 72 329.00 | 72 329.00 |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 72 373.00 | |
FS Purchases of goods (including customs duties) | | | 17 170.00 | |
FT Inventory change (goods) | | | 186.00 | |
FU Purchases of raw materials and other supplies | | | 118.00 | |
FV Inventory change (raw materials and supplies) | | | -89.00 | |
FW Other purchases and external expenses | | | 17 392.00 | |
FX Taxes, duties, and similar payments | | | 1 172.00 | |
FY Salaries and Wages | | | 29 248.00 | |
FZ Social Security Contributions | | | 2 619.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 335.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 69 151.00 | |
GG - OPERATING RESULT (I - II) | | | 3 222.00 | |
GR Interest and similar expenses | | | 1 008.00 | |
GU Total financial expenses (VI) | | | 1 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 40.00 | | | 40.00 |
HH Total exceptional expenses (VIII) | 40.00 | | | 40.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40.00 | | | -40.00 |
HK Income tax | 72.00 | 260.00 | | 72.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 373.00 | 75 132.00 | | 72 373.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 271.00 | 70 815.00 | | 70 271.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 102.00 | 4 317.00 | | 2 102.00 |
