| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AT Other tangible assets | 35 978.00 | 35 978.00 | | 35 978.00 |
BH Other financial assets | 22.00 | | 22.00 | 22.00 |
BJ TOTAL (I) | 41 000.00 | 35 978.00 | 5 022.00 | 41 000.00 |
BX Customers and related accounts | 3 580.00 | | 3 580.00 | 3 580.00 |
BZ Other receivables | 140 152.00 | | 140 152.00 | 140 152.00 |
CF Cash and cash equivalents | 4 995.00 | | 4 995.00 | 4 995.00 |
CH Prepaid expenses | 1 049.00 | | 1 049.00 | 1 049.00 |
CJ TOTAL (II) | 149 776.00 | | 149 776.00 | 149 776.00 |
CO Grand total (0 to V) | 190 777.00 | 35 978.00 | 154 799.00 | 190 777.00 |
CP Shares due in less than one year | 22.00 | | | 22.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -91 916.00 | -84 193.00 | | -91 916.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 437.00 | -7 723.00 | | 3 437.00 |
DL TOTAL (I) | -79 679.00 | -83 116.00 | | -79 679.00 |
DU Loans and Debts from Credit Institutions (3) | 172.00 | 172.00 | | 172.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 097.00 | 129 747.00 | | 126 097.00 |
DX Trade payables and related accounts | 59 412.00 | 53 567.00 | | 59 412.00 |
DY Tax and social security liabilities | 41 741.00 | 62 473.00 | | 41 741.00 |
EA Other liabilities | 7 056.00 | 1 800.00 | | 7 056.00 |
EC TOTAL (IV) | 234 478.00 | 247 759.00 | | 234 478.00 |
EE Grand total (I to V) | 154 799.00 | 164 643.00 | | 154 799.00 |
EG Accrued income and payables due within one year | 234 478.00 | 247 759.00 | | 234 478.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 172.00 | 172.00 | | 172.00 |
EI Including equity loans | 126 097.00 | | | 126 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 528.00 | | 113 528.00 | 113 528.00 |
FJ Net sales | 113 528.00 | | 113 528.00 | 113 528.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 000.00 | |
FQ Other income | | | 286.00 | |
FR Total operating income (I) | | | 116 814.00 | |
FW Other purchases and external expenses | | | 101 407.00 | |
FX Taxes, duties, and similar payments | | | 1 348.00 | |
FY Salaries and Wages | | | 10 420.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 113 177.00 | |
GG - OPERATING RESULT (I - II) | | | 3 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 201.00 | 3 404.00 | | 201.00 |
HH Total exceptional expenses (VIII) | 201.00 | 3 404.00 | | 201.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -201.00 | -3 404.00 | | -201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 814.00 | 67 423.00 | | 116 814.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 378.00 | 75 146.00 | | 113 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 437.00 | -7 723.00 | | 3 437.00 |
