| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 712.00 | | 19 712.00 | 19 712.00 |
AR Technical installations, industrial equipment and tools | 1 046.00 | 1 046.00 | | 1 046.00 |
AT Other tangible assets | 14 810.00 | 7 545.00 | 7 265.00 | 14 810.00 |
BH Other financial assets | 76.00 | | 76.00 | 76.00 |
BJ TOTAL (I) | 35 645.00 | 8 591.00 | 27 054.00 | 35 645.00 |
BL Raw materials, supplies | 1 493.00 | | 1 493.00 | 1 493.00 |
BX Customers and related accounts | 10 565.00 | | 10 565.00 | 10 565.00 |
BZ Other receivables | 5 702.00 | | 5 702.00 | 5 702.00 |
CF Cash and cash equivalents | 25 121.00 | | 25 121.00 | 25 121.00 |
CH Prepaid expenses | 7 856.00 | | 7 856.00 | 7 856.00 |
CJ TOTAL (II) | 50 740.00 | | 50 740.00 | 50 740.00 |
CO Grand total (0 to V) | 86 386.00 | 8 591.00 | 77 795.00 | 86 386.00 |
| |
| 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 | 44 158.00 | 42 987.00 | | 44 158.00 |
DH Retained earnings | | -3 403.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 379.00 | 4 575.00 | | 18 379.00 |
DL TOTAL (I) | 63 637.00 | 45 258.00 | | 63 637.00 |
DU Loans and Debts from Credit Institutions (3) | 5 944.00 | 10 095.00 | | 5 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 99.00 | 33.00 | | 99.00 |
DW Advances and down payments received on current orders | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 2 082.00 | 4 513.00 | | 2 082.00 |
DY Tax and social security liabilities | 5 031.00 | 2 572.00 | | 5 031.00 |
EA Other liabilities | | 17 402.00 | | |
EC TOTAL (IV) | 14 157.00 | 34 617.00 | | 14 157.00 |
EE Grand total (I to V) | 77 795.00 | 79 876.00 | | 77 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 127 510.00 | | 127 510.00 | 127 510.00 |
FJ Net sales | 127 510.00 | | 127 510.00 | 127 510.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 127 510.00 | |
FU Purchases of raw materials and other supplies | | | 58 158.00 | |
FW Other purchases and external expenses | | | 19 615.00 | |
FX Taxes, duties, and similar payments | | | 2 021.00 | |
FY Salaries and Wages | | | 13 812.00 | |
FZ Social Security Contributions | | | 6 740.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 125.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 103 474.00 | |
GG - OPERATING RESULT (I - II) | | | 24 036.00 | |
GR Interest and similar expenses | | | 72.00 | |
GU Total financial expenses (VI) | | | 72.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -72.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4 166.00 | | |
HD Total exceptional income (VII) | | 4 166.00 | | |
HE Exceptional expenses on management operations | 1 990.00 | 187.00 | | 1 990.00 |
HF Exceptional expenses on capital transactions | | 3 553.00 | | |
HH Total exceptional expenses (VIII) | 1 990.00 | 3 740.00 | | 1 990.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 990.00 | 426.00 | | -1 990.00 |
HK Income tax | 3 594.00 | 680.00 | | 3 594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 510.00 | 123 811.00 | | 127 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 131.00 | 119 236.00 | | 109 131.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 379.00 | 4 575.00 | | 18 379.00 |
