| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 286.00 | 9 286.00 | | 9 286.00 |
AH Goodwill | 26 200.00 | | 26 200.00 | 26 200.00 |
AR Technical installations, industrial equipment and tools | 35 235.00 | 35 235.00 | | 35 235.00 |
AT Other tangible assets | 64 846.00 | 63 262.00 | 1 584.00 | 64 846.00 |
BH Other financial assets | 1 493.00 | | 1 493.00 | 1 493.00 |
BJ TOTAL (I) | 137 061.00 | 107 783.00 | 29 277.00 | 137 061.00 |
BL Raw materials, supplies | 6 210.00 | | 6 210.00 | 6 210.00 |
BZ Other receivables | 5 314.00 | | 5 314.00 | 5 314.00 |
CF Cash and cash equivalents | 11 561.00 | | 11 561.00 | 11 561.00 |
CH Prepaid expenses | 326.00 | | 326.00 | 326.00 |
CJ TOTAL (II) | 23 413.00 | | 23 413.00 | 23 413.00 |
CO Grand total (0 to V) | 160 474.00 | 107 783.00 | 52 691.00 | 160 474.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 2 211.00 | | | 2 211.00 |
DH Retained earnings | | -213.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -547.00 | 3 174.00 | | -547.00 |
DL TOTAL (I) | 9 913.00 | 10 461.00 | | 9 913.00 |
DU Loans and Debts from Credit Institutions (3) | 16 822.00 | 6 444.00 | | 16 822.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 7 268.00 | | |
DX Trade payables and related accounts | 17 755.00 | 16 535.00 | | 17 755.00 |
DY Tax and social security liabilities | 8 199.00 | 9 079.00 | | 8 199.00 |
EC TOTAL (IV) | 42 777.00 | 39 328.00 | | 42 777.00 |
EE Grand total (I to V) | 52 691.00 | 49 789.00 | | 52 691.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 107 852.00 | |
FJ Net sales | | | 107 852.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 317.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 109 181.00 | |
FU Purchases of raw materials and other supplies | | | 30 207.00 | |
FV Inventory change (raw materials and supplies) | | | 340.00 | |
FW Other purchases and external expenses | | | 58 614.00 | |
FX Taxes, duties, and similar payments | | | 6 934.00 | |
FY Salaries and Wages | | | 17 237.00 | |
FZ Social Security Contributions | | | 6 191.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 496.00 | |
GE Other Expenses | | | 80.00 | |
GF Total Operating Expenses (II) | | | 120 103.00 | |
GG - OPERATING RESULT (I - II) | | | -10 921.00 | |
GR Interest and similar expenses | | | 111.00 | |
GU Total financial expenses (VI) | | | 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 590.00 | 15 000.00 | | 10 590.00 |
HD Total exceptional income (VII) | 10 590.00 | 15 000.00 | | 10 590.00 |
HE Exceptional expenses on management operations | 105.00 | 15.00 | | 105.00 |
HH Total exceptional expenses (VIII) | 105.00 | 15.00 | | 105.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 484.00 | 14 985.00 | | 10 484.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 771.00 | 116 398.00 | | 119 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 319.00 | 113 223.00 | | 120 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -547.00 | 3 174.00 | | -547.00 |
