| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 165 000.00 | | 165 000.00 | 165 000.00 |
AR Technical installations, industrial equipment and tools | 30 489.00 | 27 458.00 | 3 031.00 | 30 489.00 |
AT Other tangible assets | 10 340.00 | 10 340.00 | | 10 340.00 |
BD Other fixed assets | 18.00 | | 18.00 | 18.00 |
BH Other financial assets | 14 666.00 | | 14 666.00 | 14 666.00 |
BJ TOTAL (I) | 220 514.00 | 37 798.00 | 182 716.00 | 220 514.00 |
BL Raw materials, supplies | 2 651.00 | | 2 651.00 | 2 651.00 |
BT Goods | 496.00 | | 496.00 | 496.00 |
BV Advances and down payments on orders | 110.00 | | 110.00 | 110.00 |
BZ Other receivables | 3 694.00 | | 3 694.00 | 3 694.00 |
CF Cash and cash equivalents | 35 542.00 | | 35 542.00 | 35 542.00 |
CH Prepaid expenses | 166.00 | | 166.00 | 166.00 |
CJ TOTAL (II) | 42 659.00 | | 42 659.00 | 42 659.00 |
CO Grand total (0 to V) | 263 172.00 | 37 798.00 | 225 374.00 | 263 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 73 305.00 | | | 73 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 182.00 | | | 182.00 |
DL TOTAL (I) | 82 287.00 | | | 82 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 123 397.00 | | | 123 397.00 |
DX Trade payables and related accounts | 9 459.00 | | | 9 459.00 |
DY Tax and social security liabilities | 9 729.00 | | | 9 729.00 |
EA Other liabilities | 503.00 | | | 503.00 |
EC TOTAL (IV) | 143 088.00 | | | 143 088.00 |
EE Grand total (I to V) | 225 374.00 | | | 225 374.00 |
EG Accrued income and payables due within one year | 143 083.00 | | | 143 083.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 190 639.00 | | 190 639.00 | 190 639.00 |
FJ Net sales | 190 639.00 | | 190 639.00 | 190 639.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 190 639.00 | |
FS Purchases of goods (including customs duties) | | | 58 403.00 | |
FT Inventory change (goods) | | | -10.00 | |
FU Purchases of raw materials and other supplies | | | 6 044.00 | |
FV Inventory change (raw materials and supplies) | | | 591.00 | |
FW Other purchases and external expenses | | | 56 706.00 | |
FX Taxes, duties, and similar payments | | | 2 580.00 | |
FY Salaries and Wages | | | 50 064.00 | |
FZ Social Security Contributions | | | 9 117.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 880.00 | |
GE Other Expenses | | | 1 373.00 | |
GF Total Operating Expenses (II) | | | 185 749.00 | |
GG - OPERATING RESULT (I - II) | | | 4 890.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 3 438.00 | |
GU Total financial expenses (VI) | | | 3 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 177.00 | | | 1 177.00 |
HH Total exceptional expenses (VIII) | 1 177.00 | | | 1 177.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 177.00 | | | -1 177.00 |
HK Income tax | 95.00 | | | 95.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 642.00 | | | 190 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 460.00 | | | 190 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 182.00 | | | 182.00 |
