| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 9 147.00 | | 9 147.00 | 9 147.00 |
AT Other tangible assets | 46 702.00 | 38 184.00 | 8 517.00 | 46 702.00 |
BH Other financial assets | 3 287.00 | | 3 287.00 | 3 287.00 |
BJ TOTAL (I) | 59 135.00 | 38 184.00 | 20 951.00 | 59 135.00 |
BX Customers and related accounts | 12 227.00 | | 12 227.00 | 12 227.00 |
BZ Other receivables | 3 393.00 | | 3 393.00 | 3 393.00 |
CF Cash and cash equivalents | 942.00 | | 942.00 | 942.00 |
CH Prepaid expenses | 1 755.00 | | 1 755.00 | 1 755.00 |
CJ TOTAL (II) | 18 316.00 | | 18 316.00 | 18 316.00 |
CO Grand total (0 to V) | 77 452.00 | 38 184.00 | 39 267.00 | 77 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DB Share, merger, contribution premiums, etc. | 2 630.00 | 2 630.00 | | 2 630.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 6 900.00 | 3 863.00 | | 6 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 885.00 | 3 037.00 | | -4 885.00 |
DL TOTAL (I) | 15 645.00 | 20 530.00 | | 15 645.00 |
DU Loans and Debts from Credit Institutions (3) | 8 115.00 | | | 8 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 419.00 | 327.00 | | 1 419.00 |
DX Trade payables and related accounts | 2 901.00 | 2 533.00 | | 2 901.00 |
DY Tax and social security liabilities | 9 649.00 | 11 584.00 | | 9 649.00 |
EA Other liabilities | 1 538.00 | 138.00 | | 1 538.00 |
EC TOTAL (IV) | 23 622.00 | 14 581.00 | | 23 622.00 |
EE Grand total (I to V) | 39 267.00 | 35 112.00 | | 39 267.00 |
EG Accrued income and payables due within one year | 17 218.00 | 14 581.00 | | 17 218.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 271.00 | | 110 271.00 | 110 271.00 |
FJ Net sales | 110 271.00 | | 110 271.00 | 110 271.00 |
FR Total operating income (I) | | | 110 271.00 | |
FS Purchases of goods (including customs duties) | | | 1 439.00 | |
FW Other purchases and external expenses | | | 66 427.00 | |
FX Taxes, duties, and similar payments | | | 6 279.00 | |
FY Salaries and Wages | | | 28 000.00 | |
FZ Social Security Contributions | | | 9 570.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 429.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 113 144.00 | |
GG - OPERATING RESULT (I - II) | | | -2 873.00 | |
GR Interest and similar expenses | | | 1 469.00 | |
GU Total financial expenses (VI) | | | 1 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 14 041.00 | 12 269.00 | | 14 041.00 |
HE Exceptional expenses on management operations | 543.00 | 11 828.00 | | 543.00 |
HH Total exceptional expenses (VIII) | 543.00 | 11 828.00 | | 543.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -543.00 | -11 828.00 | | -543.00 |
HK Income tax | | 862.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 271.00 | 122 034.00 | | 110 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 156.00 | 118 997.00 | | 115 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 885.00 | 3 037.00 | | -4 885.00 |
