| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 36 000.00 | | 36 000.00 | 36 000.00 |
AT Other tangible assets | 91 050.00 | 91 050.00 | | 91 050.00 |
BD Other fixed assets | 135.00 | | 135.00 | 135.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 127 989.00 | 91 050.00 | 36 939.00 | 127 989.00 |
BT Goods | 21 470.00 | | 21 470.00 | 21 470.00 |
BZ Other receivables | 1 493.00 | | 1 493.00 | 1 493.00 |
CF Cash and cash equivalents | 3 780.00 | | 3 780.00 | 3 780.00 |
CH Prepaid expenses | 1 535.00 | | 1 535.00 | 1 535.00 |
CJ TOTAL (II) | 28 278.00 | | 28 278.00 | 28 278.00 |
CO Grand total (0 to V) | 156 267.00 | 91 050.00 | 65 217.00 | 156 267.00 |
CU Other investments | 4.00 | | 4.00 | 4.00 |
| |
| 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 | 25 389.00 | 25 389.00 | | 25 389.00 |
DH Retained earnings | -63 765.00 | -37 787.00 | | -63 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 582.00 | -25 979.00 | | -5 582.00 |
DL TOTAL (I) | -35 158.00 | -29 576.00 | | -35 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 563.00 | 563.00 | | 563.00 |
DX Trade payables and related accounts | 96 941.00 | 95 621.00 | | 96 941.00 |
DY Tax and social security liabilities | 2 871.00 | 7 274.00 | | 2 871.00 |
EC TOTAL (IV) | 100 375.00 | 103 458.00 | | 100 375.00 |
EE Grand total (I to V) | 65 217.00 | 73 882.00 | | 65 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 72 727.00 | | 72 727.00 | 72 727.00 |
FJ Net sales | 72 727.00 | | 72 727.00 | 72 727.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 72 731.00 | |
FS Purchases of goods (including customs duties) | | | 34 126.00 | |
FT Inventory change (goods) | | | 6 362.00 | |
FU Purchases of raw materials and other supplies | | | 922.00 | |
FW Other purchases and external expenses | | | 14 623.00 | |
FX Taxes, duties, and similar payments | | | 5 801.00 | |
FY Salaries and Wages | | | 10 172.00 | |
FZ Social Security Contributions | | | 4 763.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 76 814.00 | |
GG - OPERATING RESULT (I - II) | | | -4 083.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 56.00 | |
GU Total financial expenses (VI) | | | 56.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5 238.00 | | |
HD Total exceptional income (VII) | | 5 238.00 | | |
HE Exceptional expenses on management operations | 1 445.00 | 360.00 | | 1 445.00 |
HH Total exceptional expenses (VIII) | 1 445.00 | 360.00 | | 1 445.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 445.00 | 4 879.00 | | -1 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 734.00 | 108 839.00 | | 72 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 315.00 | 134 817.00 | | 78 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 582.00 | -25 979.00 | | -5 582.00 |
