| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 953.00 | 4 779.00 | 174.00 | 4 953.00 |
AF Concessions, Patents and Similar Rights | 5 000.00 | 4 995.00 | 5.00 | 5 000.00 |
AH Goodwill | 75 000.00 | | 75 000.00 | 75 000.00 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 9 990.00 | 10.00 | 10 000.00 |
BH Other financial assets | 4 247.00 | | 4 247.00 | 4 247.00 |
BJ TOTAL (I) | 99 201.00 | 19 764.00 | 79 437.00 | 99 201.00 |
BL Raw materials, supplies | 3 136.00 | | 3 136.00 | 3 136.00 |
BT Goods | 633.00 | | 633.00 | 633.00 |
BZ Other receivables | 10 307.00 | | 10 307.00 | 10 307.00 |
CF Cash and cash equivalents | 4 086.00 | | 4 086.00 | 4 086.00 |
CH Prepaid expenses | 116.00 | | 116.00 | 116.00 |
CJ TOTAL (II) | 18 279.00 | | 18 279.00 | 18 279.00 |
CO Grand total (0 to V) | 117 481.00 | 19 764.00 | 97 717.00 | 117 481.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 14 817.00 | 7 027.00 | | 14 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 986.00 | 7 789.00 | | 1 986.00 |
DL TOTAL (I) | 17 904.00 | 15 917.00 | | 17 904.00 |
DU Loans and Debts from Credit Institutions (3) | 20 824.00 | 30 933.00 | | 20 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 207.00 | 30 080.00 | | 35 207.00 |
DX Trade payables and related accounts | 10 876.00 | 8 794.00 | | 10 876.00 |
DY Tax and social security liabilities | 12 905.00 | 12 736.00 | | 12 905.00 |
EC TOTAL (IV) | 79 813.00 | 82 544.00 | | 79 813.00 |
EE Grand total (I to V) | 97 717.00 | 98 461.00 | | 97 717.00 |
EG Accrued income and payables due within one year | 68 840.00 | 61 755.00 | | 68 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 312.00 | | 4 312.00 | 4 312.00 |
FG Production sold - services | 127 960.00 | | 127 960.00 | 127 960.00 |
FJ Net sales | 132 272.00 | | 132 272.00 | 132 272.00 |
FO Operating subsidies | | | 1 485.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 133 768.00 | |
FS Purchases of goods (including customs duties) | | | 1 444.00 | |
FT Inventory change (goods) | | | 709.00 | |
FU Purchases of raw materials and other supplies | | | 7 509.00 | |
FV Inventory change (raw materials and supplies) | | | 20.00 | |
FW Other purchases and external expenses | | | 35 101.00 | |
FX Taxes, duties, and similar payments | | | 3 400.00 | |
FY Salaries and Wages | | | 54 601.00 | |
FZ Social Security Contributions | | | 14 283.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 991.00 | |
GE Other Expenses | | | 10 969.00 | |
GF Total Operating Expenses (II) | | | 132 029.00 | |
GG - OPERATING RESULT (I - II) | | | 1 738.00 | |
GU Total financial expenses (VI) | | | 861.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 269.00 | | | 1 269.00 |
HB Exceptional income from capital transactions | | 1 687.00 | | |
HD Total exceptional income (VII) | 1 269.00 | 1 687.00 | | 1 269.00 |
HE Exceptional expenses on management operations | 159.00 | 537.00 | | 159.00 |
HH Total exceptional expenses (VIII) | 159.00 | 537.00 | | 159.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 110.00 | 1 150.00 | | 1 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 038.00 | 134 984.00 | | 135 038.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 051.00 | 127 194.00 | | 133 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 986.00 | 7 789.00 | | 1 986.00 |
