| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AT Other tangible assets | 86 558.00 | 21 535.00 | 65 023.00 | 86 558.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 336 618.00 | 21 535.00 | 315 083.00 | 336 618.00 |
BX Customers and related accounts | 4 207.00 | | 4 207.00 | 4 207.00 |
BZ Other receivables | 1 779.00 | | 1 779.00 | 1 779.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 2 688.00 | | 2 688.00 | 2 688.00 |
CJ TOTAL (II) | 8 674.00 | | 8 674.00 | 8 674.00 |
CO Grand total (0 to V) | 345 292.00 | 21 535.00 | 323 756.00 | 345 292.00 |
| |
| 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 |
DG Other reserves | 79 335.00 | 92 303.00 | | 79 335.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 010.00 | -12 968.00 | | -2 010.00 |
DL TOTAL (I) | 86 125.00 | 88 135.00 | | 86 125.00 |
DU Loans and Debts from Credit Institutions (3) | 189 655.00 | 233 463.00 | | 189 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 933.00 | 14 320.00 | | 5 933.00 |
DX Trade payables and related accounts | 14 688.00 | 8 018.00 | | 14 688.00 |
DY Tax and social security liabilities | 8 378.00 | 10 483.00 | | 8 378.00 |
EA Other liabilities | 18 978.00 | 18 978.00 | | 18 978.00 |
EC TOTAL (IV) | 237 631.00 | 285 263.00 | | 237 631.00 |
EE Grand total (I to V) | 323 756.00 | 373 397.00 | | 323 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 79 202.00 | |
FO Operating subsidies | | | 2 807.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 82 018.00 | |
FW Other purchases and external expenses | | | 35 924.00 | |
FX Taxes, duties, and similar payments | | | 1 417.00 | |
FY Salaries and Wages | | | 27 916.00 | |
FZ Social Security Contributions | | | 6 047.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 298.00 | |
GE Other Expenses | | | 336.00 | |
GF Total Operating Expenses (II) | | | 84 938.00 | |
GG - OPERATING RESULT (I - II) | | | -2 919.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 32.00 | |
GR Interest and similar expenses | | | 3 904.00 | |
GU Total financial expenses (VI) | | | 3 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 872.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 468.00 | | | 3 468.00 |
HD Total exceptional income (VII) | 3 468.00 | | | 3 468.00 |
HE Exceptional expenses on management operations | 293.00 | 132.00 | | 293.00 |
HH Total exceptional expenses (VIII) | 293.00 | 132.00 | | 293.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 175.00 | -132.00 | | 3 175.00 |
HK Income tax | -1 607.00 | -889.00 | | -1 607.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 518.00 | 91 838.00 | | 85 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 527.00 | 104 806.00 | | 87 527.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 010.00 | -12 968.00 | | -2 010.00 |
