| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 55 732.00 | | 55 732.00 | 55 732.00 |
AT Other tangible assets | 11 752.00 | 4 130.00 | 7 622.00 | 11 752.00 |
BH Other financial assets | 1 791.00 | | 1 791.00 | 1 791.00 |
BJ TOTAL (I) | 69 275.00 | 4 130.00 | 65 145.00 | 69 275.00 |
BT Goods | 6 478.00 | | 6 478.00 | 6 478.00 |
BZ Other receivables | 139.00 | | 139.00 | 139.00 |
CF Cash and cash equivalents | 21 283.00 | | 21 283.00 | 21 283.00 |
CJ TOTAL (II) | 27 899.00 | | 27 899.00 | 27 899.00 |
CO Grand total (0 to V) | 97 175.00 | 4 130.00 | 93 045.00 | 97 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | 64 516.00 | 62 104.00 | | 64 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 642.00 | 2 412.00 | | 4 642.00 |
DL TOTAL (I) | 76 780.00 | 72 138.00 | | 76 780.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 552.00 | 11 099.00 | | 11 552.00 |
DX Trade payables and related accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
DY Tax and social security liabilities | 2 193.00 | 626.00 | | 2 193.00 |
EA Other liabilities | 600.00 | 2 500.00 | | 600.00 |
EC TOTAL (IV) | 16 265.00 | 16 145.00 | | 16 265.00 |
EE Grand total (I to V) | 93 045.00 | 88 283.00 | | 93 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 33 178.00 | 36 139.00 | 69 317.00 | 33 178.00 |
FJ Net sales | 33 178.00 | 36 139.00 | 69 317.00 | 33 178.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 69 318.00 | |
FS Purchases of goods (including customs duties) | | | 9 804.00 | |
FT Inventory change (goods) | | | 9 250.00 | |
FW Other purchases and external expenses | | | 35 041.00 | |
FX Taxes, duties, and similar payments | | | 86.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 2 904.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 662.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 63 748.00 | |
GG - OPERATING RESULT (I - II) | | | 5 570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 92.00 | 182.00 | | 92.00 |
HH Total exceptional expenses (VIII) | 92.00 | 182.00 | | 92.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -92.00 | -182.00 | | -92.00 |
HK Income tax | 836.00 | 446.00 | | 836.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 318.00 | 61 449.00 | | 69 318.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 676.00 | 59 037.00 | | 64 676.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 642.00 | 2 412.00 | | 4 642.00 |
HP References: Equipment leasing | 2 917.00 | 2 759.00 | | 2 917.00 |
