| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 34 270.00 | | 34 270.00 | 34 270.00 |
AR Technical installations, industrial equipment and tools | 1 420.00 | 1 116.00 | 303.00 | 1 420.00 |
AT Other tangible assets | 3 189.00 | 2 593.00 | 595.00 | 3 189.00 |
BH Other financial assets | 1 316.00 | | 1 316.00 | 1 316.00 |
BJ TOTAL (I) | 40 227.00 | 3 710.00 | 36 516.00 | 40 227.00 |
BL Raw materials, supplies | 2 516.00 | | 2 516.00 | 2 516.00 |
BT Goods | | | | |
BZ Other receivables | 1 205.00 | | 1 205.00 | 1 205.00 |
CF Cash and cash equivalents | 892.00 | | 892.00 | 892.00 |
CH Prepaid expenses | 63.00 | | 63.00 | 63.00 |
CJ TOTAL (II) | 4 677.00 | | 4 677.00 | 4 677.00 |
CO Grand total (0 to V) | 44 904.00 | 3 710.00 | 41 194.00 | 44 904.00 |
CU Other investments | 32.00 | | 32.00 | 32.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 4 735.00 | 2 490.00 | | 4 735.00 |
DH Retained earnings | | -1 674.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 935.00 | 3 919.00 | | -3 935.00 |
DL TOTAL (I) | 4 099.00 | 8 035.00 | | 4 099.00 |
DU Loans and Debts from Credit Institutions (3) | 23 482.00 | 29 461.00 | | 23 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 189.00 | 206.00 | | 1 189.00 |
DX Trade payables and related accounts | 8 436.00 | 5 000.00 | | 8 436.00 |
DY Tax and social security liabilities | 3 986.00 | 1 230.00 | | 3 986.00 |
EC TOTAL (IV) | 37 094.00 | 35 899.00 | | 37 094.00 |
EE Grand total (I to V) | 41 194.00 | 43 934.00 | | 41 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 909.00 | | 38 909.00 | 38 909.00 |
FJ Net sales | 38 909.00 | | 38 909.00 | 38 909.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 751.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 39 668.00 | |
FU Purchases of raw materials and other supplies | | | 3 068.00 | |
FV Inventory change (raw materials and supplies) | | | 2 376.00 | |
FW Other purchases and external expenses | | | 11 418.00 | |
FX Taxes, duties, and similar payments | | | 1 787.00 | |
FY Salaries and Wages | | | 15 600.00 | |
FZ Social Security Contributions | | | 6 554.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 776.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 272.00 | |
GF Total Operating Expenses (II) | | | 41 854.00 | |
GG - OPERATING RESULT (I - II) | | | -2 186.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 546.00 | |
GU Total financial expenses (VI) | | | 1 546.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 545.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 731.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 204.00 | 177.00 | | 204.00 |
HF Exceptional expenses on capital transactions | | 6.00 | | |
HH Total exceptional expenses (VIII) | 204.00 | 184.00 | | 204.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -204.00 | -184.00 | | -204.00 |
HK Income tax | | 446.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 669.00 | 43 582.00 | | 39 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 605.00 | 39 662.00 | | 43 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 935.00 | 3 919.00 | | -3 935.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 40 227.00 | | | 40 227.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 348.00 | |
I4 DECREASES Grand Total | | | 40 227.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 609.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 609.00 | | | 4 609.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 348.00 | | | 1 348.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 933.00 | 777.00 | | 2 933.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 933.00 | 777.00 | | 2 933.00 |
