| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 55 683.00 | |
AR Technical installations, industrial equipment and tools | | | 9 403.00 | |
AT Other tangible assets | | | 11 999.00 | |
BJ TOTAL (I) | | | 77 086.00 | |
BV Advances and down payments on orders | | | | |
BZ Other receivables | | | 1 936.00 | |
CF Cash and cash equivalents | | | 12 316.00 | |
CH Prepaid expenses | | | 46.00 | |
CJ TOTAL (II) | | | 14 298.00 | |
CO Grand total (0 to V) | | | 91 384.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 3 009.00 | -4 048.00 | | 3 009.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 986.00 | 7 057.00 | | 12 986.00 |
DL TOTAL (I) | 20 996.00 | 8 009.00 | | 20 996.00 |
DU Loans and Debts from Credit Institutions (3) | 29 748.00 | 37 720.00 | | 29 748.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 145.00 | 37 372.00 | | 33 145.00 |
DX Trade payables and related accounts | 2 946.00 | 3 665.00 | | 2 946.00 |
DY Tax and social security liabilities | 4 548.00 | 2 280.00 | | 4 548.00 |
EA Other liabilities | | 8.00 | | |
EC TOTAL (IV) | 70 388.00 | 81 047.00 | | 70 388.00 |
EE Grand total (I to V) | 91 384.00 | 89 057.00 | | 91 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 230.00 | |
FG Production sold - services | | | 87 245.00 | |
FJ Net sales | | | 89 476.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 200.00 | |
FR Total operating income (I) | | | 93 676.00 | |
FS Purchases of goods (including customs duties) | | | 2 069.00 | |
FU Purchases of raw materials and other supplies | | | 8 066.00 | |
FW Other purchases and external expenses | | | 54 434.00 | |
FX Taxes, duties, and similar payments | | | 2 919.00 | |
FY Salaries and Wages | | | 4 809.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 958.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 77 259.00 | |
GG - OPERATING RESULT (I - II) | | | 16 416.00 | |
GR Interest and similar expenses | | | 1 138.00 | |
GU Total financial expenses (VI) | | | 1 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 292.00 | 568.00 | | 2 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 676.00 | 77 485.00 | | 93 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 689.00 | 70 427.00 | | 80 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 986.00 | 7 057.00 | | 12 986.00 |
