| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 11 000.00 | | 11 000.00 | 11 000.00 |
AR Technical installations, industrial equipment and tools | 5 499.00 | 5 499.00 | | 5 499.00 |
AT Other tangible assets | 7 427.00 | 7 427.00 | | 7 427.00 |
BJ TOTAL (I) | 23 926.00 | 12 926.00 | 11 000.00 | 23 926.00 |
BX Customers and related accounts | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 046.00 | | 1 046.00 | 1 046.00 |
CJ TOTAL (II) | 2 046.00 | | 2 046.00 | 2 046.00 |
CO Grand total (0 to V) | 25 972.00 | 12 926.00 | 13 046.00 | 25 972.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | 11 000.00 | | 11 000.00 |
DD Legal reserve (1) | 123.00 | 123.00 | | 123.00 |
DG Other reserves | 2 345.00 | 2 345.00 | | 2 345.00 |
DH Retained earnings | -25 264.00 | -27 134.00 | | -25 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91.00 | 1 870.00 | | 91.00 |
DL TOTAL (I) | -11 704.00 | -11 795.00 | | -11 704.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 026.00 | 2 026.00 | | 2 026.00 |
DX Trade payables and related accounts | 20 337.00 | 14 099.00 | | 20 337.00 |
EA Other liabilities | 2 387.00 | 8 401.00 | | 2 387.00 |
EC TOTAL (IV) | 24 750.00 | 24 526.00 | | 24 750.00 |
EE Grand total (I to V) | 13 046.00 | 12 731.00 | | 13 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 899.00 | | 18 899.00 | 18 899.00 |
FJ Net sales | 18 899.00 | | 18 899.00 | 18 899.00 |
FR Total operating income (I) | | | 18 899.00 | |
FW Other purchases and external expenses | | | 16 638.00 | |
FX Taxes, duties, and similar payments | | | 1 249.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 240.00 | |
GF Total Operating Expenses (II) | | | 18 127.00 | |
GG - OPERATING RESULT (I - II) | | | 772.00 | |
GR Interest and similar expenses | | | 156.00 | |
GU Total financial expenses (VI) | | | 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 525.00 | | | 525.00 |
HH Total exceptional expenses (VIII) | 525.00 | | | 525.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -525.00 | | | -525.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 899.00 | 14 709.00 | | 18 899.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 807.00 | 12 839.00 | | 18 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91.00 | 1 870.00 | | 91.00 |
