| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AT Other tangible assets | 8 889.00 | 6 267.00 | 2 621.00 | 8 889.00 |
BH Other financial assets | 2 721.00 | | 2 721.00 | 2 721.00 |
BJ TOTAL (I) | 56 610.00 | 6 267.00 | 50 343.00 | 56 610.00 |
BL Raw materials, supplies | 2 111.00 | | 2 111.00 | 2 111.00 |
BT Goods | 4 143.00 | | 4 143.00 | 4 143.00 |
BZ Other receivables | 57.00 | | 57.00 | 57.00 |
CD Marketable securities | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 6 132.00 | | 6 132.00 | 6 132.00 |
CJ TOTAL (II) | 22 443.00 | | 22 443.00 | 22 443.00 |
CO Grand total (0 to V) | 79 053.00 | 6 267.00 | 72 786.00 | 79 053.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 489.00 | | | 32 489.00 |
DL TOTAL (I) | 39 989.00 | | | 39 989.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 842.00 | | | 22 842.00 |
DX Trade payables and related accounts | 1 593.00 | | | 1 593.00 |
DY Tax and social security liabilities | 8 361.00 | | | 8 361.00 |
EC TOTAL (IV) | 32 797.00 | | | 32 797.00 |
EE Grand total (I to V) | 72 786.00 | | | 72 786.00 |
EG Accrued income and payables due within one year | 32 797.00 | | | 32 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 551.00 | | 5 551.00 | 5 551.00 |
FG Production sold - services | 66 527.00 | | 66 527.00 | 66 527.00 |
FJ Net sales | 72 078.00 | | 72 078.00 | 72 078.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 512.00 | |
FR Total operating income (I) | | | 72 590.00 | |
FS Purchases of goods (including customs duties) | | | 5 590.00 | |
FT Inventory change (goods) | | | -2 487.00 | |
FU Purchases of raw materials and other supplies | | | 7 697.00 | |
FV Inventory change (raw materials and supplies) | | | -244.00 | |
FW Other purchases and external expenses | | | 22 433.00 | |
FX Taxes, duties, and similar payments | | | 4 131.00 | |
FZ Social Security Contributions | | | 2 350.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 483.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 39 955.00 | |
GG - OPERATING RESULT (I - II) | | | 32 635.00 | |
GL Other interest and similar income | | | 47.00 | |
GP Total financial income (V) | | | 47.00 | |
GR Interest and similar expenses | | | 132.00 | |
GU Total financial expenses (VI) | | | 132.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 512.00 | | | 512.00 |
A2 TOTAL ASSETS | 2 350.00 | | | 2 350.00 |
HE Exceptional expenses on management operations | 62.00 | | | 62.00 |
HH Total exceptional expenses (VIII) | 62.00 | | | 62.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62.00 | | | -62.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 638.00 | | | 72 638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 149.00 | | | 40 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 489.00 | | | 32 489.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 22 842.00 | 22 842.00 | | 22 842.00 |
8B Suppliers and Related Accounts | 1 593.00 | 1 593.00 | | 1 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 779.00 | 57.00 | 2 721.00 | 2 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 797.00 | 32 797.00 | | 32 797.00 |
