| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AR Technical installations, industrial equipment and tools | 7 071.00 | 3 695.00 | 3 375.00 | 7 071.00 |
AT Other tangible assets | 18 000.00 | 13 566.00 | 4 433.00 | 18 000.00 |
BJ TOTAL (I) | 45 101.00 | 17 262.00 | 27 838.00 | 45 101.00 |
BT Goods | 150.00 | | 150.00 | 150.00 |
BX Customers and related accounts | 444.00 | | 444.00 | 444.00 |
BZ Other receivables | 777.00 | | 777.00 | 777.00 |
CF Cash and cash equivalents | 6 103.00 | | 6 103.00 | 6 103.00 |
CH Prepaid expenses | 199.00 | | 199.00 | 199.00 |
CJ TOTAL (II) | 7 675.00 | | 7 675.00 | 7 675.00 |
CO Grand total (0 to V) | 52 776.00 | 17 262.00 | 35 514.00 | 52 776.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 5 836.00 | 3 113.00 | | 5 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 148.00 | 2 723.00 | | 2 148.00 |
DL TOTAL (I) | 9 085.00 | 6 936.00 | | 9 085.00 |
DU Loans and Debts from Credit Institutions (3) | 1 205.00 | 2 289.00 | | 1 205.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 092.00 | 20 524.00 | | 15 092.00 |
DX Trade payables and related accounts | 9 169.00 | 5 652.00 | | 9 169.00 |
DY Tax and social security liabilities | 962.00 | 401.00 | | 962.00 |
EC TOTAL (IV) | 26 429.00 | 28 867.00 | | 26 429.00 |
EE Grand total (I to V) | 35 514.00 | 35 803.00 | | 35 514.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 86 714.00 | | 86 714.00 | 86 714.00 |
FJ Net sales | 86 714.00 | | 86 714.00 | 86 714.00 |
FQ Other income | | | 105.00 | |
FR Total operating income (I) | | | 86 819.00 | |
FS Purchases of goods (including customs duties) | | | 58 905.00 | |
FT Inventory change (goods) | | | 366.00 | |
FU Purchases of raw materials and other supplies | | | 429.00 | |
FW Other purchases and external expenses | | | 13 356.00 | |
FX Taxes, duties, and similar payments | | | 2 640.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 484.00 | |
GE Other Expenses | | | 50.00 | |
GF Total Operating Expenses (II) | | | 80 233.00 | |
GG - OPERATING RESULT (I - II) | | | 6 586.00 | |
GR Interest and similar expenses | | | 59.00 | |
GU Total financial expenses (VI) | | | 59.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 000.00 | | | 4 000.00 |
HH Total exceptional expenses (VIII) | 4 000.00 | | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 000.00 | | | -4 000.00 |
HK Income tax | 379.00 | 481.00 | | 379.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 819.00 | 98 162.00 | | 86 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 671.00 | 95 439.00 | | 84 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 148.00 | 2 723.00 | | 2 148.00 |
