| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 807.00 | 4 807.00 | | 4 807.00 |
AH Goodwill | 96 748.00 | | 96 748.00 | 96 748.00 |
AR Technical installations, industrial equipment and tools | 3 252.00 | 3 252.00 | | 3 252.00 |
AT Other tangible assets | 6 478.00 | 4 551.00 | 1 927.00 | 6 478.00 |
BJ TOTAL (I) | 111 285.00 | 12 610.00 | 98 675.00 | 111 285.00 |
BL Raw materials, supplies | 1 020.00 | | 1 020.00 | 1 020.00 |
BT Goods | 7 250.00 | | 7 250.00 | 7 250.00 |
BZ Other receivables | 28 464.00 | | 28 464.00 | 28 464.00 |
CF Cash and cash equivalents | 4 789.00 | | 4 789.00 | 4 789.00 |
CJ TOTAL (II) | 41 523.00 | | 41 523.00 | 41 523.00 |
CO Grand total (0 to V) | 152 808.00 | 12 610.00 | 140 198.00 | 152 808.00 |
| |
| 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 | 25 587.00 | 14 956.00 | | 25 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 741.00 | 10 631.00 | | 741.00 |
DL TOTAL (I) | 28 528.00 | 27 787.00 | | 28 528.00 |
DU Loans and Debts from Credit Institutions (3) | 327.00 | 2 432.00 | | 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 643.00 | 99 503.00 | | 98 643.00 |
DX Trade payables and related accounts | 6 843.00 | 619.00 | | 6 843.00 |
DY Tax and social security liabilities | 5 857.00 | 6 413.00 | | 5 857.00 |
EC TOTAL (IV) | 111 670.00 | 108 967.00 | | 111 670.00 |
EE Grand total (I to V) | 140 198.00 | 136 754.00 | | 140 198.00 |
EG Accrued income and payables due within one year | 111 670.00 | 108 967.00 | | 111 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 103 931.00 | | 103 931.00 | 103 931.00 |
FJ Net sales | 103 931.00 | | 103 931.00 | 103 931.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 413.00 | |
FQ Other income | | | 85.00 | |
FR Total operating income (I) | | | 105 429.00 | |
FS Purchases of goods (including customs duties) | | | 48 603.00 | |
FT Inventory change (goods) | | | -528.00 | |
FU Purchases of raw materials and other supplies | | | -1 176.00 | |
FV Inventory change (raw materials and supplies) | | | -1 020.00 | |
FW Other purchases and external expenses | | | 41 159.00 | |
FX Taxes, duties, and similar payments | | | 2 488.00 | |
FY Salaries and Wages | | | 8 745.00 | |
FZ Social Security Contributions | | | 4 070.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 787.00 | |
GE Other Expenses | | | 1 396.00 | |
GF Total Operating Expenses (II) | | | 104 525.00 | |
GG - OPERATING RESULT (I - II) | | | 904.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12 671.00 | | |
HD Total exceptional income (VII) | | 12 671.00 | | |
HE Exceptional expenses on management operations | | 6 901.00 | | |
HH Total exceptional expenses (VIII) | | 6 901.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 770.00 | | |
HK Income tax | 131.00 | 828.00 | | 131.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 429.00 | 130 102.00 | | 105 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 688.00 | 119 471.00 | | 104 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 741.00 | 10 631.00 | | 741.00 |
