| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AT Other tangible assets | 8 177.00 | 8 177.00 | | 8 177.00 |
BH Other financial assets | 3 542.00 | | 3 542.00 | 3 542.00 |
BJ TOTAL (I) | 26 964.00 | 8 177.00 | 18 787.00 | 26 964.00 |
BV Advances and down payments on orders | 83.00 | | 83.00 | 83.00 |
BX Customers and related accounts | 112.00 | | 112.00 | 112.00 |
CF Cash and cash equivalents | 9 558.00 | | 9 558.00 | 9 558.00 |
CJ TOTAL (II) | 9 753.00 | | 9 753.00 | 9 753.00 |
CO Grand total (0 to V) | 36 716.00 | 8 177.00 | 28 539.00 | 36 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 137.00 | 137.00 | | 137.00 |
DH Retained earnings | -14 928.00 | -8 405.00 | | -14 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 001.00 | -6 524.00 | | -1 001.00 |
DL TOTAL (I) | 22 320.00 | 23 321.00 | | 22 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133.00 | 133.00 | | 133.00 |
DX Trade payables and related accounts | 6 086.00 | 6 089.00 | | 6 086.00 |
EC TOTAL (IV) | 6 219.00 | 6 223.00 | | 6 219.00 |
EE Grand total (I to V) | 28 539.00 | 29 543.00 | | 28 539.00 |
EG Accrued income and payables due within one year | 6 219.00 | | | 6 219.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 28 873.00 | |
FR Total operating income (I) | | | 28 873.00 | |
FW Other purchases and external expenses | | | 13 731.00 | |
FX Taxes, duties, and similar payments | | | 1 621.00 | |
FY Salaries and Wages | | | 14 521.00 | |
GF Total Operating Expenses (II) | | | 29 873.00 | |
GG - OPERATING RESULT (I - II) | | | -1 001.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 890.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -890.00 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 001.00 | -6 524.00 | | -1 001.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6 086.00 | 6 086.00 | | 6 086.00 |
8K Other liabilities (including liabilities related to repo transactions) | 133.00 | 133.00 | | 133.00 |
UT Other financial assets | 3 542.00 | | | 3 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 654.00 | 112.00 | 3 542.00 | 3 654.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 219.00 | 6 219.00 | | 6 219.00 |
