| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
BJ TOTAL (I) | 45 000.00 | | 45 000.00 | 45 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 11 111.00 | | 11 111.00 | 11 111.00 |
CJ TOTAL (II) | 11 111.00 | | 11 111.00 | 11 111.00 |
CO Grand total (0 to V) | 56 111.00 | | 56 111.00 | 56 111.00 |
| |
| 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 | 17 367.00 | 10 753.00 | | 17 367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 987.00 | 6 614.00 | | 13 987.00 |
DL TOTAL (I) | 33 555.00 | 19 567.00 | | 33 555.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 994.00 | | |
DW Advances and down payments received on current orders | | 190.00 | | |
DY Tax and social security liabilities | 3 173.00 | | | 3 173.00 |
EA Other liabilities | 19 383.00 | 31 686.00 | | 19 383.00 |
EC TOTAL (IV) | 22 556.00 | 35 870.00 | | 22 556.00 |
EE Grand total (I to V) | 56 111.00 | 55 437.00 | | 56 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 402 726.00 | | 402 726.00 | 402 726.00 |
FJ Net sales | 402 726.00 | | 402 726.00 | 402 726.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 402 726.00 | |
FW Other purchases and external expenses | | | 201 429.00 | |
FX Taxes, duties, and similar payments | | | 18 707.00 | |
FY Salaries and Wages | | | 176 333.00 | |
FZ Social Security Contributions | | | 18 670.00 | |
GE Other Expenses | | | 325.00 | |
GF Total Operating Expenses (II) | | | 415 464.00 | |
GG - OPERATING RESULT (I - II) | | | -12 739.00 | |
GR Interest and similar expenses | | | 101.00 | |
GU Total financial expenses (VI) | | | 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 30 000.00 | | | 30 000.00 |
HD Total exceptional income (VII) | 30 000.00 | | | 30 000.00 |
HE Exceptional expenses on management operations | | 584.00 | | |
HH Total exceptional expenses (VIII) | | 584.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30 000.00 | -584.00 | | 30 000.00 |
HK Income tax | 3 173.00 | 3 502.00 | | 3 173.00 |
HL TOTAL REVENUE (I + III + V + VII) | 432 726.00 | 341 296.00 | | 432 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 418 738.00 | 334 682.00 | | 418 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 987.00 | 6 614.00 | | 13 987.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 19 383.00 | | | 19 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 173.00 | | | 3 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 556.00 | | | 22 556.00 |
