| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 48 764.00 | | 48 764.00 | 48 764.00 |
AR Technical installations, industrial equipment and tools | 320.00 | 320.00 | | 320.00 |
AT Other tangible assets | 7 388.00 | 6 028.00 | 1 360.00 | 7 388.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 56 521.00 | 6 348.00 | 50 173.00 | 56 521.00 |
BL Raw materials, supplies | 120.00 | | 120.00 | 120.00 |
BZ Other receivables | 1 662.00 | | 1 662.00 | 1 662.00 |
CD Marketable securities | 33 000.00 | | 33 000.00 | 33 000.00 |
CF Cash and cash equivalents | 18 296.00 | | 18 296.00 | 18 296.00 |
CJ TOTAL (II) | 53 078.00 | | 53 078.00 | 53 078.00 |
CO Grand total (0 to V) | 109 599.00 | 6 348.00 | 103 251.00 | 109 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 38 237.00 | 31 735.00 | | 38 237.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 148.00 | 11 503.00 | | 5 148.00 |
DL TOTAL (I) | 98 385.00 | 98 237.00 | | 98 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78.00 | 387.00 | | 78.00 |
DX Trade payables and related accounts | | 14.00 | | |
DY Tax and social security liabilities | 4 788.00 | 2 561.00 | | 4 788.00 |
EC TOTAL (IV) | 4 866.00 | 2 961.00 | | 4 866.00 |
EE Grand total (I to V) | 103 251.00 | 101 199.00 | | 103 251.00 |
EG Accrued income and payables due within one year | 4 866.00 | 2 961.00 | | 4 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 670.00 | 12 167.00 | 64 837.00 | 52 670.00 |
FJ Net sales | 52 670.00 | 12 167.00 | 64 837.00 | 52 670.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20.00 | |
FR Total operating income (I) | | | 64 857.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 2 974.00 | |
FV Inventory change (raw materials and supplies) | | | 30.00 | |
FW Other purchases and external expenses | | | 31 667.00 | |
FX Taxes, duties, and similar payments | | | 473.00 | |
FY Salaries and Wages | | | 15 000.00 | |
FZ Social Security Contributions | | | 5 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 514.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 57 067.00 | |
GG - OPERATING RESULT (I - II) | | | 7 789.00 | |
GL Other interest and similar income | | | 205.00 | |
GP Total financial income (V) | | | 205.00 | |
GR Interest and similar expenses | | | 337.00 | |
GU Total financial expenses (VI) | | | 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 658.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 533.00 | 857.00 | | 1 533.00 |
HH Total exceptional expenses (VIII) | 1 533.00 | 857.00 | | 1 533.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 533.00 | -857.00 | | -1 533.00 |
HK Income tax | 977.00 | 2 084.00 | | 977.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 062.00 | 60 326.00 | | 65 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 914.00 | 48 824.00 | | 59 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 148.00 | 11 503.00 | | 5 148.00 |
