| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 677.00 | | 50 677.00 | 50 677.00 |
AP Buildings | 35 553.00 | 35 553.00 | | 35 553.00 |
AT Other tangible assets | 28 103.00 | 26 305.00 | 1 797.00 | 28 103.00 |
BJ TOTAL (I) | 114 333.00 | 61 859.00 | 52 474.00 | 114 333.00 |
BT Goods | 5 511.00 | | 5 511.00 | 5 511.00 |
BZ Other receivables | 1 876.00 | | 1 876.00 | 1 876.00 |
CF Cash and cash equivalents | 11 693.00 | | 11 693.00 | 11 693.00 |
CJ TOTAL (II) | 19 080.00 | | 19 080.00 | 19 080.00 |
CO Grand total (0 to V) | 133 413.00 | 61 859.00 | 71 555.00 | 133 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 012.00 | 4 012.00 | | 4 012.00 |
DD Legal reserve (1) | 525.00 | 525.00 | | 525.00 |
DH Retained earnings | 58 496.00 | 55 503.00 | | 58 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 512.00 | 2 993.00 | | 1 512.00 |
DL TOTAL (I) | 64 545.00 | 63 033.00 | | 64 545.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8.00 | | | 8.00 |
DX Trade payables and related accounts | 1 189.00 | 1 705.00 | | 1 189.00 |
DY Tax and social security liabilities | 5 813.00 | | | 5 813.00 |
EA Other liabilities | | 4 064.00 | | |
EC TOTAL (IV) | 7 010.00 | 5 768.00 | | 7 010.00 |
EE Grand total (I to V) | 71 555.00 | 68 801.00 | | 71 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 427.00 | | 427.00 | 427.00 |
FG Production sold - services | 55 165.00 | | 55 165.00 | 55 165.00 |
FJ Net sales | 55 592.00 | | 55 592.00 | 55 592.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 55 619.00 | |
FT Inventory change (goods) | | | -2 723.00 | |
FU Purchases of raw materials and other supplies | | | 4 859.00 | |
FW Other purchases and external expenses | | | 17 406.00 | |
FX Taxes, duties, and similar payments | | | 1 071.00 | |
FY Salaries and Wages | | | 24 803.00 | |
FZ Social Security Contributions | | | 9 569.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 403.00 | |
GE Other Expenses | | | 200.00 | |
GF Total Operating Expenses (II) | | | 55 587.00 | |
GG - OPERATING RESULT (I - II) | | | 32.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 480.00 | -635.00 | | -1 480.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 619.00 | 51 530.00 | | 55 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 107.00 | 48 538.00 | | 54 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 512.00 | 2 993.00 | | 1 512.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8.00 | | | 8.00 |
8B Suppliers and Related Accounts | 1 189.00 | | | 1 189.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 813.00 | | | 5 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 876.00 | 1 876.00 | | 1 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 010.00 | | | 7 010.00 |
