| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 23 200.00 | | 23 200.00 | 23 200.00 |
AR Technical installations, industrial equipment and tools | 17 638.00 | 16 853.00 | 784.00 | 17 638.00 |
AT Other tangible assets | 30 064.00 | 22 385.00 | 7 679.00 | 30 064.00 |
BJ TOTAL (I) | 70 901.00 | 39 238.00 | 31 663.00 | 70 901.00 |
BL Raw materials, supplies | 988.00 | | 988.00 | 988.00 |
BZ Other receivables | 2 737.00 | | 2 737.00 | 2 737.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 1 105.00 | | 1 105.00 | 1 105.00 |
CH Prepaid expenses | 362.00 | | 362.00 | 362.00 |
CJ TOTAL (II) | 5 192.00 | | 5 192.00 | 5 192.00 |
CO Grand total (0 to V) | 76 094.00 | 39 238.00 | 36 855.00 | 76 094.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | -2 790.00 | -1 805.00 | | -2 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 983.00 | -984.00 | | 983.00 |
DL TOTAL (I) | 393.00 | -590.00 | | 393.00 |
DU Loans and Debts from Credit Institutions (3) | 57.00 | 1 585.00 | | 57.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 302.00 | 65 691.00 | | 29 302.00 |
DX Trade payables and related accounts | 4 764.00 | 2 198.00 | | 4 764.00 |
DY Tax and social security liabilities | 2 339.00 | 590.00 | | 2 339.00 |
EC TOTAL (IV) | 36 462.00 | 70 064.00 | | 36 462.00 |
EE Grand total (I to V) | 36 855.00 | 69 474.00 | | 36 855.00 |
EG Accrued income and payables due within one year | 36 462.00 | 70 064.00 | | 36 462.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 57.00 | 1 585.00 | | 57.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 60 568.00 | | 60 568.00 | 60 568.00 |
FJ Net sales | 60 568.00 | | 60 568.00 | 60 568.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 60 568.00 | |
FS Purchases of goods (including customs duties) | | | 4 151.00 | |
FU Purchases of raw materials and other supplies | | | 17 093.00 | |
FV Inventory change (raw materials and supplies) | | | 561.00 | |
FW Other purchases and external expenses | | | 11 203.00 | |
FX Taxes, duties, and similar payments | | | 2 431.00 | |
FY Salaries and Wages | | | 15 290.00 | |
FZ Social Security Contributions | | | 7 844.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 329.00 | |
GE Other Expenses | | | 670.00 | |
GF Total Operating Expenses (II) | | | 62 572.00 | |
GG - OPERATING RESULT (I - II) | | | -2 004.00 | |
GL Other interest and similar income | | | 2 987.00 | |
GP Total financial income (V) | | | 2 987.00 | |
GR Interest and similar expenses | | | -117.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 555.00 | 58 883.00 | | 63 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 572.00 | 59 868.00 | | 62 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 983.00 | -984.00 | | 983.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 764.00 | 4 764.00 | | 4 764.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 302.00 | 29 302.00 | | 29 302.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VP Miscellaneous | 2 737.00 | 2 737.00 | | 2 737.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 339.00 | 2 339.00 | | 2 339.00 |
VS Prepaid expenses | 362.00 | 362.00 | | 362.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 099.00 | 3 099.00 | | 3 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 462.00 | 36 462.00 | | 36 462.00 |
