| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 12 000.00 | | 12 000.00 | 12 000.00 |
AR Technical installations, industrial equipment and tools | 8 000.00 | 8 000.00 | | 8 000.00 |
AT Other tangible assets | 3 500.00 | 2 292.00 | 1 208.00 | 3 500.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 25 750.00 | 10 292.00 | 15 458.00 | 25 750.00 |
BL Raw materials, supplies | 875.00 | | 875.00 | 875.00 |
BZ Other receivables | 1 335.00 | | 1 335.00 | 1 335.00 |
CF Cash and cash equivalents | 2 717.00 | | 2 717.00 | 2 717.00 |
CH Prepaid expenses | 179.00 | | 179.00 | 179.00 |
CJ TOTAL (II) | 5 106.00 | | 5 106.00 | 5 106.00 |
CO Grand total (0 to V) | 30 856.00 | 10 292.00 | 20 564.00 | 30 856.00 |
| |
| 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 |
DH Retained earnings | 5 373.00 | 10 322.00 | | 5 373.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 446.00 | -4 949.00 | | 5 446.00 |
DL TOTAL (I) | 14 119.00 | 8 673.00 | | 14 119.00 |
DU Loans and Debts from Credit Institutions (3) | 772.00 | 3 040.00 | | 772.00 |
DV Miscellaneous Loans and Financial Debts (4) | 754.00 | 744.00 | | 754.00 |
DX Trade payables and related accounts | 2 007.00 | 2 248.00 | | 2 007.00 |
DY Tax and social security liabilities | 2 913.00 | 6 255.00 | | 2 913.00 |
EC TOTAL (IV) | 6 445.00 | 12 287.00 | | 6 445.00 |
EE Grand total (I to V) | 20 564.00 | 20 960.00 | | 20 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 470.00 | | 72 470.00 | 72 470.00 |
FJ Net sales | 72 470.00 | | 72 470.00 | 72 470.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 153.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 72 631.00 | |
FS Purchases of goods (including customs duties) | | | -35.00 | |
FU Purchases of raw materials and other supplies | | | 25 697.00 | |
FV Inventory change (raw materials and supplies) | | | -409.00 | |
FW Other purchases and external expenses | | | 23 567.00 | |
FX Taxes, duties, and similar payments | | | 990.00 | |
FY Salaries and Wages | | | 13 253.00 | |
FZ Social Security Contributions | | | 3 131.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 600.00 | |
GE Other Expenses | | | 165.00 | |
GF Total Operating Expenses (II) | | | 66 959.00 | |
GG - OPERATING RESULT (I - II) | | | 5 672.00 | |
GR Interest and similar expenses | | | 137.00 | |
GU Total financial expenses (VI) | | | 137.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -137.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 631.00 | 70 639.00 | | 72 631.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 186.00 | 75 588.00 | | 67 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 446.00 | -4 949.00 | | 5 446.00 |
