| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 000.00 | 3 000.00 | | 3 000.00 |
AH Goodwill | 18 000.00 | | 18 000.00 | 18 000.00 |
AT Other tangible assets | 2 833.00 | 2 352.00 | 481.00 | 2 833.00 |
BD Other fixed assets | 265.00 | | 265.00 | 265.00 |
BH Other financial assets | 859.00 | | 859.00 | 859.00 |
BJ TOTAL (I) | 24 958.00 | 5 352.00 | 19 605.00 | 24 958.00 |
BL Raw materials, supplies | 2 121.00 | | 2 121.00 | 2 121.00 |
BT Goods | 235.00 | | 235.00 | 235.00 |
BV Advances and down payments on orders | 1 416.00 | | 1 416.00 | 1 416.00 |
BZ Other receivables | 988.00 | | 988.00 | 988.00 |
CD Marketable securities | 827.00 | | 827.00 | 827.00 |
CF Cash and cash equivalents | 10 111.00 | | 10 111.00 | 10 111.00 |
CH Prepaid expenses | 145.00 | | 145.00 | 145.00 |
CJ TOTAL (II) | 15 846.00 | | 15 846.00 | 15 846.00 |
CO Grand total (0 to V) | 40 804.00 | 5 352.00 | 35 452.00 | 40 804.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 7 889.00 | | | 7 889.00 |
DH Retained earnings | | -2 650.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 009.00 | 10 639.00 | | 6 009.00 |
DL TOTAL (I) | 14 998.00 | 8 989.00 | | 14 998.00 |
DU Loans and Debts from Credit Institutions (3) | 9 773.00 | 11 888.00 | | 9 773.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 076.00 | 1 546.00 | | 1 076.00 |
DX Trade payables and related accounts | 816.00 | 4 225.00 | | 816.00 |
DY Tax and social security liabilities | 8 788.00 | 10 415.00 | | 8 788.00 |
EC TOTAL (IV) | 20 453.00 | 28 074.00 | | 20 453.00 |
EE Grand total (I to V) | 35 452.00 | 37 063.00 | | 35 452.00 |
EG Accrued income and payables due within one year | 14 966.00 | 20 425.00 | | 14 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 704.00 | | 2 704.00 | 2 704.00 |
FG Production sold - services | 88 326.00 | | 88 326.00 | 88 326.00 |
FJ Net sales | 91 031.00 | | 91 031.00 | 91 031.00 |
FO Operating subsidies | | | 6 656.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 324.00 | |
FR Total operating income (I) | | | 101 012.00 | |
FS Purchases of goods (including customs duties) | | | 2 416.00 | |
FT Inventory change (goods) | | | 686.00 | |
FU Purchases of raw materials and other supplies | | | 2 103.00 | |
FV Inventory change (raw materials and supplies) | | | 1 101.00 | |
FW Other purchases and external expenses | | | 20 613.00 | |
FX Taxes, duties, and similar payments | | | 2 343.00 | |
FY Salaries and Wages | | | 51 784.00 | |
FZ Social Security Contributions | | | 12 724.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 685.00 | |
GE Other Expenses | | | 164.00 | |
GF Total Operating Expenses (II) | | | 94 624.00 | |
GG - OPERATING RESULT (I - II) | | | 6 387.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 419.00 | |
GT Net expenses on sales of marketable securities | | | 1.00 | |
GU Total financial expenses (VI) | | | 420.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -417.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 572.00 | 12.00 | | 572.00 |
HD Total exceptional income (VII) | 572.00 | 12.00 | | 572.00 |
HE Exceptional expenses on management operations | 2.00 | 8.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 8.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 569.00 | 3.00 | | 569.00 |
HK Income tax | 531.00 | 346.00 | | 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 588.00 | 110 128.00 | | 101 588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 578.00 | 99 488.00 | | 95 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 009.00 | 10 639.00 | | 6 009.00 |
