| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 2 592.00 | |
AH Goodwill | | | 20 000.00 | |
AR Technical installations, industrial equipment and tools | | | 122.00 | |
AT Other tangible assets | | | 24 431.00 | |
BH Other financial assets | | | 15.00 | |
BJ TOTAL (I) | | | 47 160.00 | |
BL Raw materials, supplies | | | 3 070.00 | |
BT Goods | | | 1 445.00 | |
BV Advances and down payments on orders | | | 160.00 | |
BZ Other receivables | | | 641.00 | |
CF Cash and cash equivalents | | | 5 105.00 | |
CJ TOTAL (II) | | | 10 422.00 | |
CO Grand total (0 to V) | | | 57 583.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 587.00 | | | 3 587.00 |
DL TOTAL (I) | 3 587.00 | | | 3 587.00 |
DU Loans and Debts from Credit Institutions (3) | 49 083.00 | | | 49 083.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 711.00 | | | 1 711.00 |
DX Trade payables and related accounts | 1 782.00 | | | 1 782.00 |
DY Tax and social security liabilities | 1 419.00 | | | 1 419.00 |
EC TOTAL (IV) | 53 996.00 | | | 53 996.00 |
EE Grand total (I to V) | 57 583.00 | | | 57 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 053.00 | |
FG Production sold - services | | | 36 074.00 | |
FJ Net sales | | | 38 128.00 | |
FR Total operating income (I) | | | 38 128.00 | |
FS Purchases of goods (including customs duties) | | | 2 423.00 | |
FT Inventory change (goods) | | | -1 445.00 | |
FU Purchases of raw materials and other supplies | | | 5 280.00 | |
FV Inventory change (raw materials and supplies) | | | -3 070.00 | |
FW Other purchases and external expenses | | | 15 596.00 | |
FY Salaries and Wages | | | 10 800.00 | |
FZ Social Security Contributions | | | 1 127.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 513.00 | |
GF Total Operating Expenses (II) | | | 33 225.00 | |
GG - OPERATING RESULT (I - II) | | | 4 902.00 | |
GR Interest and similar expenses | | | 677.00 | |
GU Total financial expenses (VI) | | | 677.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -677.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | | | 4.00 |
HD Total exceptional income (VII) | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 9.00 | | | 9.00 |
HH Total exceptional expenses (VIII) | 9.00 | | | 9.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HK Income tax | 633.00 | | | 633.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 133.00 | | | 38 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 545.00 | | | 34 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 587.00 | | | 3 587.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 49 674.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 49 674.00 | |
IO DECREASES Total including other intangible assets | | | 22 592.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 067.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 22 592.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 27 067.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 514.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 514.00 | | |
