| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 113 000.00 | | 113 000.00 | 113 000.00 |
AR Technical installations, industrial equipment and tools | 17 174.00 | 2 142.00 | 15 032.00 | 17 174.00 |
AT Other tangible assets | 26 689.00 | 1 850.00 | 24 839.00 | 26 689.00 |
BH Other financial assets | 5 173.00 | | 5 173.00 | 5 173.00 |
BJ TOTAL (I) | 162 036.00 | 3 992.00 | 158 044.00 | 162 036.00 |
BL Raw materials, supplies | 1 715.00 | | 1 715.00 | 1 715.00 |
BZ Other receivables | 6 552.00 | | 6 552.00 | 6 552.00 |
CF Cash and cash equivalents | 31 248.00 | | 31 248.00 | 31 248.00 |
CH Prepaid expenses | 1 906.00 | | 1 906.00 | 1 906.00 |
CJ TOTAL (II) | 41 421.00 | | 41 421.00 | 41 421.00 |
CO Grand total (0 to V) | 203 457.00 | 3 992.00 | 199 465.00 | 203 457.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 827.00 | | | -31 827.00 |
DL TOTAL (I) | -26 827.00 | | | -26 827.00 |
DU Loans and Debts from Credit Institutions (3) | 131 977.00 | | | 131 977.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 793.00 | | | 74 793.00 |
DX Trade payables and related accounts | 9 205.00 | | | 9 205.00 |
DY Tax and social security liabilities | 10 318.00 | | | 10 318.00 |
EC TOTAL (IV) | 226 292.00 | | | 226 292.00 |
EE Grand total (I to V) | 199 465.00 | | | 199 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 93 851.00 | | 93 851.00 | 93 851.00 |
FJ Net sales | 93 851.00 | | 93 851.00 | 93 851.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 271.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 95 130.00 | |
FU Purchases of raw materials and other supplies | | | 29 600.00 | |
FV Inventory change (raw materials and supplies) | | | -1 715.00 | |
FW Other purchases and external expenses | | | 61 809.00 | |
FX Taxes, duties, and similar payments | | | 3 051.00 | |
FY Salaries and Wages | | | 20 384.00 | |
FZ Social Security Contributions | | | 8 012.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 992.00 | |
GE Other Expenses | | | 853.00 | |
GF Total Operating Expenses (II) | | | 125 985.00 | |
GG - OPERATING RESULT (I - II) | | | -30 855.00 | |
GR Interest and similar expenses | | | 904.00 | |
GU Total financial expenses (VI) | | | 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -904.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 68.00 | | | 68.00 |
HH Total exceptional expenses (VIII) | 68.00 | | | 68.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68.00 | | | -68.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 130.00 | | | 95 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 957.00 | | | 126 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 827.00 | | | -31 827.00 |
HP References: Equipment leasing | 1 277.00 | | | 1 277.00 |
