| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 150.00 | 13 150.00 | | 13 150.00 |
AH Goodwill | 97 500.00 | | 97 500.00 | 97 500.00 |
AR Technical installations, industrial equipment and tools | 1 145.00 | 925.00 | 220.00 | 1 145.00 |
AT Other tangible assets | 40 974.00 | 19 538.00 | 21 437.00 | 40 974.00 |
BH Other financial assets | 1 535.00 | | 1 535.00 | 1 535.00 |
BJ TOTAL (I) | 154 304.00 | 33 613.00 | 120 691.00 | 154 304.00 |
BT Goods | 19 965.00 | | 19 965.00 | 19 965.00 |
BZ Other receivables | 1 166.00 | | 1 166.00 | 1 166.00 |
CF Cash and cash equivalents | 1 103.00 | | 1 103.00 | 1 103.00 |
CH Prepaid expenses | 390.00 | | 390.00 | 390.00 |
CJ TOTAL (II) | 22 623.00 | | 22 623.00 | 22 623.00 |
CO Grand total (0 to V) | 176 928.00 | 33 613.00 | 143 315.00 | 176 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 22 413.00 | 15 323.00 | | 22 413.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 348.00 | 7 089.00 | | 9 348.00 |
DL TOTAL (I) | 32 861.00 | 23 513.00 | | 32 861.00 |
DU Loans and Debts from Credit Institutions (3) | 8 201.00 | 26 664.00 | | 8 201.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 579.00 | 64 904.00 | | 74 579.00 |
DX Trade payables and related accounts | 3 382.00 | 3 314.00 | | 3 382.00 |
DY Tax and social security liabilities | 5 778.00 | 7 925.00 | | 5 778.00 |
EA Other liabilities | 18 514.00 | 18 514.00 | | 18 514.00 |
EC TOTAL (IV) | 110 453.00 | 121 321.00 | | 110 453.00 |
EE Grand total (I to V) | 143 315.00 | 144 833.00 | | 143 315.00 |
EG Accrued income and payables due within one year | 110 453.00 | 116 573.00 | | 110 453.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 126 939.00 | | 126 939.00 | 126 939.00 |
FJ Net sales | 126 939.00 | | 126 939.00 | 126 939.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 126 946.00 | |
FS Purchases of goods (including customs duties) | | | 56 845.00 | |
FT Inventory change (goods) | | | -1 706.00 | |
FU Purchases of raw materials and other supplies | | | 428.00 | |
FW Other purchases and external expenses | | | 25 393.00 | |
FX Taxes, duties, and similar payments | | | 2 771.00 | |
FY Salaries and Wages | | | 25 324.00 | |
FZ Social Security Contributions | | | 3 316.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 968.00 | |
GF Total Operating Expenses (II) | | | 115 339.00 | |
GG - OPERATING RESULT (I - II) | | | 11 607.00 | |
GR Interest and similar expenses | | | 927.00 | |
GU Total financial expenses (VI) | | | 927.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 332.00 | 981.00 | | 1 332.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 946.00 | 119 244.00 | | 126 946.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 598.00 | 112 154.00 | | 117 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 348.00 | 7 089.00 | | 9 348.00 |
