| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 140 000.00 | | 140 000.00 | 140 000.00 |
AR Technical installations, industrial equipment and tools | 60 000.00 | 22 488.00 | 37 512.00 | 60 000.00 |
BJ TOTAL (I) | 200 000.00 | 22 488.00 | 177 512.00 | 200 000.00 |
BL Raw materials, supplies | 3 282.00 | | 3 282.00 | 3 282.00 |
BT Goods | 583.00 | | 583.00 | 583.00 |
BZ Other receivables | 718.00 | | 718.00 | 718.00 |
CF Cash and cash equivalents | 18 599.00 | | 18 599.00 | 18 599.00 |
CJ TOTAL (II) | 23 182.00 | | 23 182.00 | 23 182.00 |
CO Grand total (0 to V) | 223 182.00 | 22 488.00 | 200 694.00 | 223 182.00 |
| |
| 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 |
DH Retained earnings | 31 269.00 | | | 31 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 767.00 | 31 369.00 | | 10 767.00 |
DL TOTAL (I) | 43 137.00 | 32 369.00 | | 43 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 449.00 | 3 449.00 | | 3 449.00 |
DX Trade payables and related accounts | 10 071.00 | 9 837.00 | | 10 071.00 |
DY Tax and social security liabilities | 16 838.00 | 11 231.00 | | 16 838.00 |
EA Other liabilities | 127 200.00 | 156 000.00 | | 127 200.00 |
EC TOTAL (IV) | 157 558.00 | 180 518.00 | | 157 558.00 |
EE Grand total (I to V) | 200 694.00 | 212 887.00 | | 200 694.00 |
EG Accrued income and payables due within one year | 157 558.00 | 150 518.00 | | 157 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 021.00 | | 9 021.00 | 9 021.00 |
FD Production sold - goods | 182 490.00 | | 182 490.00 | 182 490.00 |
FJ Net sales | 191 511.00 | | 191 511.00 | 191 511.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 800.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 193 312.00 | |
FS Purchases of goods (including customs duties) | | | 5 300.00 | |
FT Inventory change (goods) | | | 153.00 | |
FU Purchases of raw materials and other supplies | | | 47 254.00 | |
FV Inventory change (raw materials and supplies) | | | -1 031.00 | |
FW Other purchases and external expenses | | | 38 499.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
FY Salaries and Wages | | | 63 320.00 | |
FZ Social Security Contributions | | | 14 540.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 000.00 | |
GE Other Expenses | | | 158.00 | |
GF Total Operating Expenses (II) | | | 180 645.00 | |
GG - OPERATING RESULT (I - II) | | | 12 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 900.00 | 5 260.00 | | 1 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 312.00 | 154 211.00 | | 193 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 545.00 | 122 841.00 | | 182 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 767.00 | 31 369.00 | | 10 767.00 |
