| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 35 000.00 | | 35 000.00 | 35 000.00 |
AR Technical installations, industrial equipment and tools | 24 230.00 | 10 557.00 | 13 673.00 | 24 230.00 |
AT Other tangible assets | 9 300.00 | 8 127.00 | 1 173.00 | 9 300.00 |
BH Other financial assets | 6 690.00 | | 6 690.00 | 6 690.00 |
BJ TOTAL (I) | 75 220.00 | 18 684.00 | 56 536.00 | 75 220.00 |
BL Raw materials, supplies | 951.00 | | 951.00 | 951.00 |
BZ Other receivables | 834.00 | | 834.00 | 834.00 |
CF Cash and cash equivalents | 3 203.00 | | 3 203.00 | 3 203.00 |
CJ TOTAL (II) | 4 988.00 | | 4 988.00 | 4 988.00 |
CO Grand total (0 to V) | 80 208.00 | 18 684.00 | 61 524.00 | 80 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -4 255.00 | -5 902.00 | | -4 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 308.00 | 1 647.00 | | 7 308.00 |
DJ Investment subsidies | 11 717.00 | 14 421.00 | | 11 717.00 |
DL TOTAL (I) | 23 570.00 | 18 966.00 | | 23 570.00 |
DU Loans and Debts from Credit Institutions (3) | 4 857.00 | 9 785.00 | | 4 857.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 523.00 | 27 196.00 | | 23 523.00 |
DX Trade payables and related accounts | 3 333.00 | 5 145.00 | | 3 333.00 |
DY Tax and social security liabilities | 6 241.00 | 5 156.00 | | 6 241.00 |
EC TOTAL (IV) | 37 954.00 | 47 282.00 | | 37 954.00 |
EE Grand total (I to V) | 61 524.00 | 66 248.00 | | 61 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 500.00 | | 70 500.00 | 70 500.00 |
FJ Net sales | 70 500.00 | | 70 500.00 | 70 500.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 70 500.00 | |
FU Purchases of raw materials and other supplies | | | 1 944.00 | |
FV Inventory change (raw materials and supplies) | | | 3.00 | |
FW Other purchases and external expenses | | | 34 873.00 | |
FX Taxes, duties, and similar payments | | | 3 026.00 | |
FY Salaries and Wages | | | 15 525.00 | |
FZ Social Security Contributions | | | 3 474.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 036.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 63 911.00 | |
GG - OPERATING RESULT (I - II) | | | 6 589.00 | |
GR Interest and similar expenses | | | 240.00 | |
GU Total financial expenses (VI) | | | 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 349.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 704.00 | 2 874.00 | | 2 704.00 |
HD Total exceptional income (VII) | 2 704.00 | 2 874.00 | | 2 704.00 |
HE Exceptional expenses on management operations | 1 745.00 | 1 541.00 | | 1 745.00 |
HF Exceptional expenses on capital transactions | | 3 860.00 | | |
HH Total exceptional expenses (VIII) | 1 745.00 | 5 401.00 | | 1 745.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 959.00 | -2 527.00 | | 959.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 204.00 | 71 080.00 | | 73 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 897.00 | 69 433.00 | | 65 897.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 308.00 | 1 647.00 | | 7 308.00 |
