| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 177 000.00 | | 177 000.00 | 177 000.00 |
AR Technical installations, industrial equipment and tools | 6 000.00 | 6 000.00 | | 6 000.00 |
AT Other tangible assets | 14 646.00 | 13 592.00 | 1 055.00 | 14 646.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BH Other financial assets | 8 334.00 | | 8 334.00 | 8 334.00 |
BJ TOTAL (I) | 206 030.00 | 19 592.00 | 186 439.00 | 206 030.00 |
BT Goods | 1 150.00 | | 1 150.00 | 1 150.00 |
BX Customers and related accounts | 1 203.00 | | 1 203.00 | 1 203.00 |
BZ Other receivables | 2 674.00 | | 2 674.00 | 2 674.00 |
CF Cash and cash equivalents | 12 789.00 | | 12 789.00 | 12 789.00 |
CH Prepaid expenses | 1 506.00 | | 1 506.00 | 1 506.00 |
CJ TOTAL (II) | 19 322.00 | | 19 322.00 | 19 322.00 |
CO Grand total (0 to V) | 225 352.00 | 19 592.00 | 205 761.00 | 225 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 92 019.00 | 100 700.00 | | 92 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 492.00 | -8 681.00 | | 10 492.00 |
DL TOTAL (I) | 111 311.00 | 100 819.00 | | 111 311.00 |
DU Loans and Debts from Credit Institutions (3) | 5 265.00 | 8 046.00 | | 5 265.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 274.00 | 64 774.00 | | 60 274.00 |
DX Trade payables and related accounts | 8 816.00 | 9 078.00 | | 8 816.00 |
DY Tax and social security liabilities | 20 096.00 | 31 999.00 | | 20 096.00 |
EC TOTAL (IV) | 94 449.00 | 113 897.00 | | 94 449.00 |
EE Grand total (I to V) | 205 761.00 | 214 716.00 | | 205 761.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 190 526.00 | | 190 526.00 | 190 526.00 |
FJ Net sales | 190 526.00 | | 190 526.00 | 190 526.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 522.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 195 048.00 | |
FS Purchases of goods (including customs duties) | | | 17 622.00 | |
FT Inventory change (goods) | | | 160.00 | |
FW Other purchases and external expenses | | | 58 391.00 | |
FX Taxes, duties, and similar payments | | | 6 397.00 | |
FY Salaries and Wages | | | 75 767.00 | |
FZ Social Security Contributions | | | 26 064.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 907.00 | |
GE Other Expenses | | | 631.00 | |
GF Total Operating Expenses (II) | | | 185 939.00 | |
GG - OPERATING RESULT (I - II) | | | 9 109.00 | |
GR Interest and similar expenses | | | 788.00 | |
GU Total financial expenses (VI) | | | 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -788.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 371.00 | | | 371.00 |
HH Total exceptional expenses (VIII) | 371.00 | | | 371.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -371.00 | | | -371.00 |
HK Income tax | -2 542.00 | -3 633.00 | | -2 542.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 048.00 | 227 546.00 | | 195 048.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 556.00 | 236 226.00 | | 184 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 492.00 | -8 681.00 | | 10 492.00 |
