| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AP Buildings | 14 302.00 | 11 711.00 | 2 591.00 | 14 302.00 |
AR Technical installations, industrial equipment and tools | 8 865.00 | 8 865.00 | | 8 865.00 |
AT Other tangible assets | 4 467.00 | 4 467.00 | | 4 467.00 |
BH Other financial assets | 11 500.00 | | 11 500.00 | 11 500.00 |
BJ TOTAL (I) | 84 869.00 | 25 043.00 | 59 826.00 | 84 869.00 |
BT Goods | 15 455.00 | 200.00 | 15 255.00 | 15 455.00 |
BZ Other receivables | 2 012.00 | | 2 012.00 | 2 012.00 |
CF Cash and cash equivalents | 1 000.00 | | 1 000.00 | 1 000.00 |
CH Prepaid expenses | 626.00 | | 626.00 | 626.00 |
CJ TOTAL (II) | 19 092.00 | 200.00 | 18 892.00 | 19 092.00 |
CO Grand total (0 to V) | 103 962.00 | 25 243.00 | 78 718.00 | 103 962.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 26 330.00 | 34 011.00 | | 26 330.00 |
DH Retained earnings | | 7 178.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 211.00 | -14 858.00 | | -15 211.00 |
DL TOTAL (I) | 33 119.00 | 48 330.00 | | 33 119.00 |
DU Loans and Debts from Credit Institutions (3) | 444.00 | | | 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 629.00 | 16 865.00 | | 21 629.00 |
DX Trade payables and related accounts | 18 025.00 | 15 454.00 | | 18 025.00 |
DY Tax and social security liabilities | 5 501.00 | 3 726.00 | | 5 501.00 |
EC TOTAL (IV) | 45 599.00 | 36 044.00 | | 45 599.00 |
EE Grand total (I to V) | 78 718.00 | 84 375.00 | | 78 718.00 |
EG Accrued income and payables due within one year | 45 599.00 | 36 044.00 | | 45 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 18 076.00 | | 18 076.00 | 18 076.00 |
FG Production sold - services | 30 201.00 | | 30 201.00 | 30 201.00 |
FJ Net sales | 48 277.00 | | 48 277.00 | 48 277.00 |
FR Total operating income (I) | | | 48 277.00 | |
FS Purchases of goods (including customs duties) | | | 12 147.00 | |
FT Inventory change (goods) | | | 116.00 | |
FW Other purchases and external expenses | | | 37 720.00 | |
FX Taxes, duties, and similar payments | | | 1 159.00 | |
FY Salaries and Wages | | | 7 613.00 | |
FZ Social Security Contributions | | | 3 147.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 237.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 200.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 63 340.00 | |
GG - OPERATING RESULT (I - II) | | | -15 063.00 | |
GR Interest and similar expenses | | | 131.00 | |
GU Total financial expenses (VI) | | | 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -131.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 277.00 | 50 010.00 | | 48 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 488.00 | 64 869.00 | | 63 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 211.00 | -14 858.00 | | -15 211.00 |
