| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | | |
AR Technical installations, industrial equipment and tools | | | | |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1.00 | | | 1.00 |
BL Raw materials, supplies | | | | |
BZ Other receivables | 15 027.00 | | 15 027.00 | 15 027.00 |
CF Cash and cash equivalents | 4 072.00 | | 4 072.00 | 4 072.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 19 099.00 | | 19 099.00 | 19 099.00 |
CO Grand total (0 to V) | 19 099.00 | | 19 099.00 | 19 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 23 208.00 | 23 798.00 | | 23 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 468.00 | -589.00 | | -7 468.00 |
DL TOTAL (I) | 19 040.00 | 26 509.00 | | 19 040.00 |
DX Trade payables and related accounts | 59.00 | 7 987.00 | | 59.00 |
DY Tax and social security liabilities | | 29.00 | | |
DZ Fixed asset liabilities and related accounts | | 1 775.00 | | |
EC TOTAL (IV) | 59.00 | 9 791.00 | | 59.00 |
EE Grand total (I to V) | 19 099.00 | 36 299.00 | | 19 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 77 836.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 77 837.00 | |
FU Purchases of raw materials and other supplies | | | 24 800.00 | |
FV Inventory change (raw materials and supplies) | | | 1 434.00 | |
FW Other purchases and external expenses | | | 17 269.00 | |
FX Taxes, duties, and similar payments | | | 359.00 | |
FY Salaries and Wages | | | 30 785.00 | |
GE Other Expenses | | | 378.00 | |
GF Total Operating Expenses (II) | | | 75 227.00 | |
GG - OPERATING RESULT (I - II) | | | 2 610.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 15 000.00 | | | 15 000.00 |
HH Total exceptional expenses (VIII) | 25 078.00 | | | 25 078.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 078.00 | | | -10 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 837.00 | 85 385.00 | | 92 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 305.00 | 85 975.00 | | 100 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 468.00 | -589.00 | | -7 468.00 |