| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 15 000.00 | |
AR Technical installations, industrial equipment and tools | | | 4 926.00 | |
AT Other tangible assets | | | 3 256.00 | |
BH Other financial assets | | | 3 250.00 | |
BJ TOTAL (I) | | | 26 462.00 | |
BT Goods | | | 590.00 | |
BZ Other receivables | | | 1 312.00 | |
CF Cash and cash equivalents | | | 2 384.00 | |
CJ TOTAL (II) | | | 4 286.00 | |
CO Grand total (0 to V) | | | 30 748.00 | |
CU Other investments | | | 30.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -11 820.00 | -18 426.00 | | -11 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 477.00 | 6 605.00 | | 8 477.00 |
DL TOTAL (I) | 656.00 | -7 820.00 | | 656.00 |
DU Loans and Debts from Credit Institutions (3) | 8 227.00 | 10 326.00 | | 8 227.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 296.00 | 24 991.00 | | 18 296.00 |
DX Trade payables and related accounts | 1 969.00 | 1 749.00 | | 1 969.00 |
DY Tax and social security liabilities | | 1 148.00 | | |
EA Other liabilities | 1 600.00 | | | 1 600.00 |
EC TOTAL (IV) | 30 091.00 | 38 214.00 | | 30 091.00 |
EE Grand total (I to V) | 30 748.00 | 30 393.00 | | 30 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 60 655.00 | |
FJ Net sales | | | 60 655.00 | |
FR Total operating income (I) | | | 60 655.00 | |
FS Purchases of goods (including customs duties) | | | 18 866.00 | |
FT Inventory change (goods) | | | 3.00 | |
FU Purchases of raw materials and other supplies | | | 297.00 | |
FW Other purchases and external expenses | | | 30 342.00 | |
FX Taxes, duties, and similar payments | | | 750.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 620.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 51 878.00 | |
GG - OPERATING RESULT (I - II) | | | 8 777.00 | |
GR Interest and similar expenses | | | 265.00 | |
GU Total financial expenses (VI) | | | 265.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 80.00 | | |
HD Total exceptional income (VII) | | 80.00 | | |
HE Exceptional expenses on management operations | 36.00 | | | 36.00 |
HH Total exceptional expenses (VIII) | 36.00 | | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36.00 | 80.00 | | -36.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 656.00 | 54 488.00 | | 60 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 179.00 | 47 883.00 | | 52 179.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 477.00 | 6 605.00 | | 8 477.00 |
