| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 954.00 | | 22 954.00 | 22 954.00 |
AR Technical installations, industrial equipment and tools | 23 193.00 | 22 998.00 | 195.00 | 23 193.00 |
AT Other tangible assets | 7 206.00 | 7 083.00 | 123.00 | 7 206.00 |
BJ TOTAL (I) | 53 353.00 | 30 081.00 | 23 272.00 | 53 353.00 |
BV Advances and down payments on orders | 927.00 | | 927.00 | 927.00 |
BX Customers and related accounts | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 3 972.00 | | 3 972.00 | 3 972.00 |
CF Cash and cash equivalents | 449.00 | | 449.00 | 449.00 |
CH Prepaid expenses | 529.00 | | 529.00 | 529.00 |
CJ TOTAL (II) | 6 177.00 | | 6 177.00 | 6 177.00 |
CO Grand total (0 to V) | 59 530.00 | 30 081.00 | 29 450.00 | 59 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 19 138.00 | 23 179.00 | | 19 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 352.00 | -4 041.00 | | -2 352.00 |
DL TOTAL (I) | 22 287.00 | 24 638.00 | | 22 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 791.00 | | | 1 791.00 |
DX Trade payables and related accounts | 4 332.00 | 4 121.00 | | 4 332.00 |
DY Tax and social security liabilities | 1 040.00 | 1 350.00 | | 1 040.00 |
EC TOTAL (IV) | 7 163.00 | 5 471.00 | | 7 163.00 |
EE Grand total (I to V) | 29 450.00 | 30 110.00 | | 29 450.00 |
EI Including equity loans | 1 791.00 | | | 1 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 935.00 | | 12 935.00 | 12 935.00 |
FJ Net sales | 12 935.00 | | 12 935.00 | 12 935.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 12 935.00 | |
FU Purchases of raw materials and other supplies | | | 3 747.00 | |
FW Other purchases and external expenses | | | 9 556.00 | |
FX Taxes, duties, and similar payments | | | 871.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 587.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 14 805.00 | |
GG - OPERATING RESULT (I - II) | | | -1 870.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 450.00 | | | 450.00 |
HH Total exceptional expenses (VIII) | 450.00 | | | 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -450.00 | | | -450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 935.00 | 36 063.00 | | 12 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 287.00 | 40 104.00 | | 15 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 352.00 | -4 041.00 | | -2 352.00 |
