| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 169 333.00 | | 169 333.00 | 169 333.00 |
BJ TOTAL (I) | 169 333.00 | | 169 333.00 | 169 333.00 |
BX Customers and related accounts | 3 731.00 | | 3 731.00 | 3 731.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 54 873.00 | | 54 873.00 | 54 873.00 |
CJ TOTAL (II) | 58 604.00 | | 58 604.00 | 58 604.00 |
CO Grand total (0 to V) | 227 937.00 | | 227 937.00 | 227 937.00 |
| |
| 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 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 140 379.00 | 131 120.00 | | 140 379.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137.00 | 9 259.00 | | 137.00 |
DL TOTAL (I) | 148 900.00 | 148 764.00 | | 148 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 909.00 | 67 647.00 | | 54 909.00 |
DX Trade payables and related accounts | 24 104.00 | 24 677.00 | | 24 104.00 |
DY Tax and social security liabilities | 24.00 | | | 24.00 |
EC TOTAL (IV) | 79 037.00 | 92 323.00 | | 79 037.00 |
EE Grand total (I to V) | 227 937.00 | 241 087.00 | | 227 937.00 |
EG Accrued income and payables due within one year | 79 037.00 | 92 323.00 | | 79 037.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 003.00 | | 115 003.00 | 115 003.00 |
FJ Net sales | 115 003.00 | | 115 003.00 | 115 003.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 115 003.00 | |
FW Other purchases and external expenses | | | 4 136.00 | |
FX Taxes, duties, and similar payments | | | 794.00 | |
FY Salaries and Wages | | | 54 000.00 | |
GF Total Operating Expenses (II) | | | 58 930.00 | |
GG - OPERATING RESULT (I - II) | | | 56 072.00 | |
GI Supported loss or transferred profit (IV) | | | 55 909.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
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) | | | 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3.00 | 44.00 | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | 44.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | -44.00 | | -3.00 |
HK Income tax | 24.00 | 1 634.00 | | 24.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 003.00 | 152 497.00 | | 115 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 866.00 | 143 238.00 | | 114 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137.00 | 9 259.00 | | 137.00 |
