| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 900.00 | | 900.00 |
AH Goodwill | 20 090.00 | | 20 090.00 | 20 090.00 |
AR Technical installations, industrial equipment and tools | 200.00 | 200.00 | | 200.00 |
AT Other tangible assets | 21 415.00 | 15 544.00 | 5 871.00 | 21 415.00 |
BJ TOTAL (I) | 42 605.00 | 16 644.00 | 25 961.00 | 42 605.00 |
BT Goods | 41.00 | | 41.00 | 41.00 |
BX Customers and related accounts | 3 335.00 | | 3 335.00 | 3 335.00 |
BZ Other receivables | 785.00 | | 785.00 | 785.00 |
CF Cash and cash equivalents | 5 754.00 | | 5 754.00 | 5 754.00 |
CH Prepaid expenses | 277.00 | | 277.00 | 277.00 |
CJ TOTAL (II) | 10 194.00 | | 10 194.00 | 10 194.00 |
CO Grand total (0 to V) | 52 800.00 | 16 644.00 | 36 156.00 | 52 800.00 |
| |
| 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 | 14 229.00 | 12 704.00 | | 14 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 382.00 | 1 525.00 | | 3 382.00 |
DL TOTAL (I) | 19 812.00 | 16 429.00 | | 19 812.00 |
DU Loans and Debts from Credit Institutions (3) | 5 446.00 | 10 782.00 | | 5 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 605.00 | 748.00 | | 605.00 |
DW Advances and down payments received on current orders | 5 300.00 | 3 900.00 | | 5 300.00 |
DX Trade payables and related accounts | 924.00 | 1 239.00 | | 924.00 |
DY Tax and social security liabilities | 4 067.00 | 2 410.00 | | 4 067.00 |
EC TOTAL (IV) | 16 343.00 | 19 080.00 | | 16 343.00 |
EE Grand total (I to V) | 36 156.00 | 35 509.00 | | 36 156.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23.00 | 25.00 | | 23.00 |
EI Including equity loans | 605.00 | | | 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 640.00 | | 64 640.00 | 64 640.00 |
FJ Net sales | 64 640.00 | | 64 640.00 | 64 640.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 64 641.00 | |
FS Purchases of goods (including customs duties) | | | 869.00 | |
FT Inventory change (goods) | | | 8.00 | |
FW Other purchases and external expenses | | | 33 518.00 | |
FX Taxes, duties, and similar payments | | | 2 043.00 | |
FY Salaries and Wages | | | 12 956.00 | |
FZ Social Security Contributions | | | 8 099.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 451.00 | |
GF Total Operating Expenses (II) | | | 60 947.00 | |
GG - OPERATING RESULT (I - II) | | | 3 693.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 130.00 | |
GU Total financial expenses (VI) | | | 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 367.00 | | |
HB Exceptional income from capital transactions | 470.00 | | | 470.00 |
HD Total exceptional income (VII) | 470.00 | 1 367.00 | | 470.00 |
HE Exceptional expenses on management operations | | 90.00 | | |
HF Exceptional expenses on capital transactions | 57.00 | | | 57.00 |
HH Total exceptional expenses (VIII) | 57.00 | 90.00 | | 57.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 412.00 | 1 277.00 | | 412.00 |
HK Income tax | 597.00 | 285.00 | | 597.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 115.00 | 60 961.00 | | 65 115.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 732.00 | 59 436.00 | | 61 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 382.00 | 1 525.00 | | 3 382.00 |
