| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 538.00 | 3 538.00 | | 3 538.00 |
AH Goodwill | 79 832.00 | | 79 832.00 | 79 832.00 |
AJ Other Intangible Assets | 1 038.00 | | 1 038.00 | 1 038.00 |
AR Technical installations, industrial equipment and tools | 13 740.00 | 13 740.00 | | 13 740.00 |
AT Other tangible assets | 7 423.00 | 7 423.00 | | 7 423.00 |
BH Other financial assets | 3 699.00 | | 3 699.00 | 3 699.00 |
BJ TOTAL (I) | 109 269.00 | 24 701.00 | 84 569.00 | 109 269.00 |
BT Goods | 372.00 | | 372.00 | 372.00 |
BZ Other receivables | 381.00 | | 381.00 | 381.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 3 156.00 | | 3 156.00 | 3 156.00 |
CH Prepaid expenses | 451.00 | | 451.00 | 451.00 |
CJ TOTAL (II) | 4 359.00 | | 4 359.00 | 4 359.00 |
CO Grand total (0 to V) | 113 629.00 | 24 701.00 | 88 928.00 | 113 629.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 70.00 | 70.00 | | 70.00 |
DG Other reserves | 3 721.00 | 2 402.00 | | 3 721.00 |
DH Retained earnings | | -3 431.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 048.00 | 4 749.00 | | 7 048.00 |
DL TOTAL (I) | 17 839.00 | 10 791.00 | | 17 839.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 771.00 | 73 771.00 | | 66 771.00 |
DX Trade payables and related accounts | 1 258.00 | 407.00 | | 1 258.00 |
DY Tax and social security liabilities | 3 061.00 | 4 234.00 | | 3 061.00 |
EA Other liabilities | | 850.00 | | |
EC TOTAL (IV) | 71 089.00 | 79 262.00 | | 71 089.00 |
EE Grand total (I to V) | 88 928.00 | 90 052.00 | | 88 928.00 |
EI Including equity loans | 66 771.00 | | | 66 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 946.00 | | 946.00 | 946.00 |
FG Production sold - services | 49 024.00 | | 49 024.00 | 49 024.00 |
FJ Net sales | 49 970.00 | | 49 970.00 | 49 970.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 49 975.00 | |
FT Inventory change (goods) | | | -102.00 | |
FU Purchases of raw materials and other supplies | | | 1 975.00 | |
FW Other purchases and external expenses | | | 31 916.00 | |
FX Taxes, duties, and similar payments | | | 1 630.00 | |
FY Salaries and Wages | | | 3 978.00 | |
FZ Social Security Contributions | | | 2 016.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 215.00 | |
GE Other Expenses | | | 467.00 | |
GF Total Operating Expenses (II) | | | 42 095.00 | |
GG - OPERATING RESULT (I - II) | | | 7 879.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 195.00 | | | 195.00 |
HD Total exceptional income (VII) | 195.00 | | | 195.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 195.00 | | | 195.00 |
HK Income tax | 1 026.00 | | | 1 026.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 170.00 | 68 873.00 | | 50 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 121.00 | 64 124.00 | | 43 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 048.00 | 4 749.00 | | 7 048.00 |
