| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AT Other tangible assets | 4 635.00 | 549.00 | 4 086.00 | 4 635.00 |
BJ TOTAL (I) | 34 635.00 | 549.00 | 34 086.00 | 34 635.00 |
BL Raw materials, supplies | 4 419.00 | | 4 419.00 | 4 419.00 |
BT Goods | 1 906.00 | | 1 906.00 | 1 906.00 |
BZ Other receivables | 176.00 | | 176.00 | 176.00 |
CF Cash and cash equivalents | 9 486.00 | | 9 486.00 | 9 486.00 |
CH Prepaid expenses | 628.00 | | 628.00 | 628.00 |
CJ TOTAL (II) | 16 616.00 | | 16 616.00 | 16 616.00 |
CO Grand total (0 to V) | 51 250.00 | 549.00 | 50 701.00 | 51 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | | | 7 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 436.00 | | | 6 436.00 |
DL TOTAL (I) | 13 436.00 | | | 13 436.00 |
DU Loans and Debts from Credit Institutions (3) | 19 940.00 | | | 19 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 105.00 | | | 9 105.00 |
DX Trade payables and related accounts | 3 118.00 | | | 3 118.00 |
DY Tax and social security liabilities | 5 101.00 | | | 5 101.00 |
EC TOTAL (IV) | 37 265.00 | | | 37 265.00 |
EE Grand total (I to V) | 50 701.00 | | | 50 701.00 |
EI Including equity loans | 9 105.00 | | | 9 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 754.00 | | 3 754.00 | 3 754.00 |
FG Production sold - services | 60 495.00 | | 60 495.00 | 60 495.00 |
FJ Net sales | 64 250.00 | | 64 250.00 | 64 250.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 64 252.00 | |
FS Purchases of goods (including customs duties) | | | 3 760.00 | |
FT Inventory change (goods) | | | -1 906.00 | |
FU Purchases of raw materials and other supplies | | | 12 499.00 | |
FV Inventory change (raw materials and supplies) | | | -4 419.00 | |
FW Other purchases and external expenses | | | 37 285.00 | |
FX Taxes, duties, and similar payments | | | 1 117.00 | |
FY Salaries and Wages | | | 7 043.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 549.00 | |
GE Other Expenses | | | 413.00 | |
GF Total Operating Expenses (II) | | | 56 341.00 | |
GG - OPERATING RESULT (I - II) | | | 7 911.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 341.00 | |
GU Total financial expenses (VI) | | | 341.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 572.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 136.00 | | | 1 136.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 254.00 | | | 64 254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 818.00 | | | 57 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 436.00 | | | 6 436.00 |
