| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 57 320.00 | | 57 320.00 | 57 320.00 |
AR Technical installations, industrial equipment and tools | 2 467.00 | 1 027.00 | 1 440.00 | 2 467.00 |
AT Other tangible assets | 9 009.00 | 3 619.00 | 5 390.00 | 9 009.00 |
BH Other financial assets | 1 760.00 | | 1 760.00 | 1 760.00 |
BJ TOTAL (I) | 70 556.00 | 4 646.00 | 65 910.00 | 70 556.00 |
BT Goods | 328.00 | | 328.00 | 328.00 |
BZ Other receivables | 3 484.00 | | 3 484.00 | 3 484.00 |
CF Cash and cash equivalents | 1 508.00 | | 1 508.00 | 1 508.00 |
CH Prepaid expenses | 1 321.00 | | 1 321.00 | 1 321.00 |
CJ TOTAL (II) | 6 641.00 | | 6 641.00 | 6 641.00 |
CO Grand total (0 to V) | 77 197.00 | 4 646.00 | 72 551.00 | 77 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 17 048.00 | 17 048.00 | | 17 048.00 |
DH Retained earnings | -255.00 | | | -255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 280.00 | -255.00 | | 3 280.00 |
DL TOTAL (I) | 25 572.00 | 22 293.00 | | 25 572.00 |
DU Loans and Debts from Credit Institutions (3) | 38 331.00 | 46 621.00 | | 38 331.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17.00 | 88.00 | | 17.00 |
DX Trade payables and related accounts | 997.00 | 1 056.00 | | 997.00 |
DY Tax and social security liabilities | 908.00 | 7 156.00 | | 908.00 |
EA Other liabilities | 6 725.00 | 5 047.00 | | 6 725.00 |
EC TOTAL (IV) | 46 979.00 | 59 969.00 | | 46 979.00 |
EE Grand total (I to V) | 72 551.00 | 82 261.00 | | 72 551.00 |
EI Including equity loans | 17.00 | | | 17.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 72 572.00 | | 72 572.00 | 72 572.00 |
FJ Net sales | 72 572.00 | | 72 572.00 | 72 572.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 793.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 74 376.00 | |
FS Purchases of goods (including customs duties) | | | 14 768.00 | |
FT Inventory change (goods) | | | 527.00 | |
FW Other purchases and external expenses | | | 18 936.00 | |
FX Taxes, duties, and similar payments | | | 4 633.00 | |
FY Salaries and Wages | | | 21 722.00 | |
FZ Social Security Contributions | | | 6 062.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 805.00 | |
GE Other Expenses | | | 463.00 | |
GF Total Operating Expenses (II) | | | 68 915.00 | |
GG - OPERATING RESULT (I - II) | | | 5 461.00 | |
GR Interest and similar expenses | | | 1 697.00 | |
GU Total financial expenses (VI) | | | 1 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 758.00 | 290.00 | | 758.00 |
HH Total exceptional expenses (VIII) | 758.00 | 290.00 | | 758.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -758.00 | -290.00 | | -758.00 |
HK Income tax | -273.00 | | | -273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 376.00 | 93 606.00 | | 74 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 097.00 | 93 861.00 | | 71 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 280.00 | -255.00 | | 3 280.00 |
