| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 37 660.00 | | 37 660.00 | 37 660.00 |
AR Technical installations, industrial equipment and tools | 700.00 | 700.00 | | 700.00 |
AT Other tangible assets | 4 923.00 | 3 349.00 | 1 574.00 | 4 923.00 |
BH Other financial assets | 2 963.00 | | 2 963.00 | 2 963.00 |
BJ TOTAL (I) | 46 246.00 | 4 049.00 | 42 197.00 | 46 246.00 |
BT Goods | 6 590.00 | | 6 590.00 | 6 590.00 |
BX Customers and related accounts | 3 220.00 | 767.00 | 2 453.00 | 3 220.00 |
BZ Other receivables | 6 652.00 | | 6 652.00 | 6 652.00 |
CF Cash and cash equivalents | 6 350.00 | | 6 350.00 | 6 350.00 |
CH Prepaid expenses | 2 889.00 | | 2 889.00 | 2 889.00 |
CJ TOTAL (II) | 25 701.00 | 767.00 | 24 934.00 | 25 701.00 |
CO Grand total (0 to V) | 71 947.00 | 4 816.00 | 67 131.00 | 71 947.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 65 379.00 | 65 379.00 | | 65 379.00 |
DH Retained earnings | -36 182.00 | -41 100.00 | | -36 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 304.00 | 4 917.00 | | -1 304.00 |
DL TOTAL (I) | 32 293.00 | 33 597.00 | | 32 293.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 060.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 339.00 | 286.00 | | 339.00 |
DX Trade payables and related accounts | 13 157.00 | 23 540.00 | | 13 157.00 |
DY Tax and social security liabilities | 18 736.00 | 18 377.00 | | 18 736.00 |
EA Other liabilities | 2 606.00 | 881.00 | | 2 606.00 |
EC TOTAL (IV) | 34 838.00 | 48 143.00 | | 34 838.00 |
EE Grand total (I to V) | 67 131.00 | 81 740.00 | | 67 131.00 |
EG Accrued income and payables due within one year | 34 838.00 | 47 432.00 | | 34 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 992.00 | | 5 992.00 | 5 992.00 |
FG Production sold - services | 180 546.00 | | 180 546.00 | 180 546.00 |
FJ Net sales | 186 538.00 | | 186 538.00 | 186 538.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 772.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 187 313.00 | |
FS Purchases of goods (including customs duties) | | | 73 309.00 | |
FT Inventory change (goods) | | | 806.00 | |
FU Purchases of raw materials and other supplies | | | 327.00 | |
FW Other purchases and external expenses | | | 40 398.00 | |
FX Taxes, duties, and similar payments | | | 1 102.00 | |
FY Salaries and Wages | | | 44 523.00 | |
FZ Social Security Contributions | | | 24 787.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 730.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 185 997.00 | |
GG - OPERATING RESULT (I - II) | | | 1 316.00 | |
GR Interest and similar expenses | | | 47.00 | |
GU Total financial expenses (VI) | | | 47.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 572.00 | 2 527.00 | | 2 572.00 |
HH Total exceptional expenses (VIII) | 2 572.00 | 2 527.00 | | 2 572.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 572.00 | -2 527.00 | | -2 572.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 313.00 | 193 467.00 | | 187 313.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 188 616.00 | 188 549.00 | | 188 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 304.00 | 4 917.00 | | -1 304.00 |
