| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 85 000.00 | | 85 000.00 | 85 000.00 |
AR Technical installations, industrial equipment and tools | 738.00 | | 738.00 | 738.00 |
AT Other tangible assets | 4 914.00 | 4 466.00 | 448.00 | 4 914.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 6 662.00 | | 6 662.00 | 6 662.00 |
BJ TOTAL (I) | 97 329.00 | 4 466.00 | 92 863.00 | 97 329.00 |
BT Goods | 190.00 | | 190.00 | 190.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 103.00 | | 2 103.00 | 2 103.00 |
CF Cash and cash equivalents | 11.00 | | 11.00 | 11.00 |
CJ TOTAL (II) | 2 304.00 | | 2 304.00 | 2 304.00 |
CO Grand total (0 to V) | 99 633.00 | 4 466.00 | 95 166.00 | 99 633.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 31 649.00 | 23 521.00 | | 31 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 120.00 | 8 128.00 | | 6 120.00 |
DL TOTAL (I) | 48 770.00 | 42 649.00 | | 48 770.00 |
DU Loans and Debts from Credit Institutions (3) | 13 144.00 | 13 907.00 | | 13 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 903.00 | 7 883.00 | | 7 903.00 |
DX Trade payables and related accounts | 16 150.00 | 15 106.00 | | 16 150.00 |
DY Tax and social security liabilities | 9 201.00 | 17 251.00 | | 9 201.00 |
EC TOTAL (IV) | 46 397.00 | 54 148.00 | | 46 397.00 |
EE Grand total (I to V) | 95 166.00 | 96 797.00 | | 95 166.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 617.00 | | 84 617.00 | 84 617.00 |
FJ Net sales | 84 617.00 | | 84 617.00 | 84 617.00 |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 84 634.00 | |
FS Purchases of goods (including customs duties) | | | 1 234.00 | |
FT Inventory change (goods) | | | -24.00 | |
FW Other purchases and external expenses | | | 26 268.00 | |
FX Taxes, duties, and similar payments | | | 1 535.00 | |
FY Salaries and Wages | | | 32 609.00 | |
FZ Social Security Contributions | | | 15 055.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 310.00 | |
GE Other Expenses | | | 193.00 | |
GF Total Operating Expenses (II) | | | 77 180.00 | |
GG - OPERATING RESULT (I - II) | | | 7 454.00 | |
GR Interest and similar expenses | | | 254.00 | |
GU Total financial expenses (VI) | | | 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 080.00 | 1 413.00 | | 1 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 634.00 | 88 345.00 | | 84 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 514.00 | 80 217.00 | | 78 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 120.00 | 8 126.00 | | 6 120.00 |
