| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 907.00 | 2 907.00 | | 2 907.00 |
AH Goodwill | 33 000.00 | | 33 000.00 | 33 000.00 |
AR Technical installations, industrial equipment and tools | 2 327.00 | 2 327.00 | | 2 327.00 |
AT Other tangible assets | 27 155.00 | 20 620.00 | 6 535.00 | 27 155.00 |
BH Other financial assets | 170.00 | | 170.00 | 170.00 |
BJ TOTAL (I) | 65 560.00 | 25 854.00 | 39 705.00 | 65 560.00 |
BL Raw materials, supplies | 6 886.00 | | 6 886.00 | 6 886.00 |
BV Advances and down payments on orders | 414.00 | | 414.00 | 414.00 |
BZ Other receivables | 5 496.00 | | 5 496.00 | 5 496.00 |
CF Cash and cash equivalents | 6 278.00 | | 6 278.00 | 6 278.00 |
CH Prepaid expenses | 95.00 | | 95.00 | 95.00 |
CJ TOTAL (II) | 19 171.00 | | 19 171.00 | 19 171.00 |
CO Grand total (0 to V) | 84 732.00 | 25 854.00 | 58 877.00 | 84 732.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 15 810.00 | 3 592.00 | | 15 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 341.00 | 12 217.00 | | 7 341.00 |
DL TOTAL (I) | 26 452.00 | 19 110.00 | | 26 452.00 |
DU Loans and Debts from Credit Institutions (3) | 12 419.00 | 23 274.00 | | 12 419.00 |
DX Trade payables and related accounts | 8 688.00 | 6 878.00 | | 8 688.00 |
DY Tax and social security liabilities | 11 317.00 | 11 361.00 | | 11 317.00 |
EC TOTAL (IV) | 32 425.00 | 41 515.00 | | 32 425.00 |
EE Grand total (I to V) | 58 877.00 | 60 625.00 | | 58 877.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 685.00 | | 104 685.00 | 104 685.00 |
FJ Net sales | 104 685.00 | | 104 685.00 | 104 685.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 411.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 112 114.00 | |
FU Purchases of raw materials and other supplies | | | 18 525.00 | |
FV Inventory change (raw materials and supplies) | | | -920.00 | |
FW Other purchases and external expenses | | | 19 808.00 | |
FX Taxes, duties, and similar payments | | | 501.00 | |
FY Salaries and Wages | | | 52 077.00 | |
FZ Social Security Contributions | | | 10 917.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 061.00 | |
GE Other Expenses | | | 271.00 | |
GF Total Operating Expenses (II) | | | 103 242.00 | |
GG - OPERATING RESULT (I - II) | | | 8 871.00 | |
GR Interest and similar expenses | | | 790.00 | |
GU Total financial expenses (VI) | | | 790.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 444.00 | | |
HD Total exceptional income (VII) | | 444.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 444.00 | | |
HK Income tax | 740.00 | 1 469.00 | | 740.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 114.00 | 112 187.00 | | 112 114.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 772.00 | 99 969.00 | | 104 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 341.00 | 12 217.00 | | 7 341.00 |
