| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 243 610.00 | | 243 610.00 | 243 610.00 |
AR Technical installations, industrial equipment and tools | 51 552.00 | 49 082.00 | 2 470.00 | 51 552.00 |
AT Other tangible assets | 20 838.00 | 11 145.00 | 9 693.00 | 20 838.00 |
BH Other financial assets | 6 433.00 | | 6 433.00 | 6 433.00 |
BJ TOTAL (I) | 322 433.00 | 60 227.00 | 262 206.00 | 322 433.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 418.00 | | 2 418.00 | 2 418.00 |
CH Prepaid expenses | 20.00 | | 20.00 | 20.00 |
CJ TOTAL (II) | 2 438.00 | | 2 438.00 | 2 438.00 |
CO Grand total (0 to V) | 324 871.00 | 60 227.00 | 264 644.00 | 324 871.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 147 300.00 | 147 300.00 | | 147 300.00 |
DH Retained earnings | -197 758.00 | -210 627.00 | | -197 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 997.00 | 12 869.00 | | 7 997.00 |
DL TOTAL (I) | -42 461.00 | -50 458.00 | | -42 461.00 |
DU Loans and Debts from Credit Institutions (3) | 31 562.00 | 44 633.00 | | 31 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 382.00 | 293 877.00 | | 272 382.00 |
DX Trade payables and related accounts | 1 038.00 | 540.00 | | 1 038.00 |
DY Tax and social security liabilities | 2 123.00 | 780.00 | | 2 123.00 |
EC TOTAL (IV) | 307 104.00 | 339 830.00 | | 307 104.00 |
EE Grand total (I to V) | 264 644.00 | 289 372.00 | | 264 644.00 |
EG Accrued income and payables due within one year | 307 104.00 | 339 830.00 | | 307 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 000.00 | | 26 000.00 | 26 000.00 |
FJ Net sales | 26 000.00 | | 26 000.00 | 26 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 26 001.00 | |
FW Other purchases and external expenses | | | 4 263.00 | |
FX Taxes, duties, and similar payments | | | 1 455.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 11 507.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 17 225.00 | |
GG - OPERATING RESULT (I - II) | | | 8 776.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 781.00 | |
GU Total financial expenses (VI) | | | 781.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 003.00 | 31 839.00 | | 26 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 006.00 | 18 969.00 | | 18 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 997.00 | 12 869.00 | | 7 997.00 |
