| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 33 000.00 | | 33 000.00 | 33 000.00 |
AP Buildings | 30 000.00 | 7 862.00 | 22 138.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 400.00 | 400.00 | | 400.00 |
AT Other tangible assets | 1 718.00 | 1 718.00 | | 1 718.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 65 218.00 | 9 980.00 | 55 238.00 | 65 218.00 |
BL Raw materials, supplies | 320.00 | | 320.00 | 320.00 |
BX Customers and related accounts | 177.00 | | 177.00 | 177.00 |
BZ Other receivables | 410.00 | | 410.00 | 410.00 |
CF Cash and cash equivalents | 7 950.00 | | 7 950.00 | 7 950.00 |
CJ TOTAL (II) | 8 857.00 | | 8 857.00 | 8 857.00 |
CO Grand total (0 to V) | 74 075.00 | 9 980.00 | 64 095.00 | 74 075.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 36 512.00 | 36 493.00 | | 36 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 586.00 | 19.00 | | 586.00 |
DL TOTAL (I) | 37 649.00 | 37 062.00 | | 37 649.00 |
DU Loans and Debts from Credit Institutions (3) | 16 336.00 | 19 468.00 | | 16 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 312.00 | 5 612.00 | | 4 312.00 |
DX Trade payables and related accounts | 4 987.00 | 4 186.00 | | 4 987.00 |
DY Tax and social security liabilities | 812.00 | 140.00 | | 812.00 |
EC TOTAL (IV) | 26 446.00 | 29 407.00 | | 26 446.00 |
EE Grand total (I to V) | 64 095.00 | 66 469.00 | | 64 095.00 |
EI Including equity loans | 4 312.00 | | | 4 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 702.00 | | 80 702.00 | 80 702.00 |
FJ Net sales | 80 702.00 | | 80 702.00 | 80 702.00 |
FM Inventory production | | | | |
FR Total operating income (I) | | | 80 702.00 | |
FU Purchases of raw materials and other supplies | | | 27 988.00 | |
FV Inventory change (raw materials and supplies) | | | 40.00 | |
FW Other purchases and external expenses | | | 16 871.00 | |
FX Taxes, duties, and similar payments | | | 3 617.00 | |
FY Salaries and Wages | | | 15 000.00 | |
FZ Social Security Contributions | | | 14 293.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 500.00 | |
GF Total Operating Expenses (II) | | | 79 308.00 | |
GG - OPERATING RESULT (I - II) | | | 1 394.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 707.00 | |
GU Total financial expenses (VI) | | | 707.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | | 2.00 | | |
HH Total exceptional expenses (VIII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | -2.00 | | 1.00 |
HK Income tax | 103.00 | 3.00 | | 103.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 705.00 | 65 960.00 | | 80 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 118.00 | 65 941.00 | | 80 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 586.00 | 19.00 | | 586.00 |
