| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 94 660.00 | | 94 660.00 | 94 660.00 |
AR Technical installations, industrial equipment and tools | 34 011.00 | 22 397.00 | 11 615.00 | 34 011.00 |
AT Other tangible assets | 19 024.00 | 14 160.00 | 4 864.00 | 19 024.00 |
BJ TOTAL (I) | 147 695.00 | 36 556.00 | 111 139.00 | 147 695.00 |
BL Raw materials, supplies | 34 113.00 | | 34 113.00 | 34 113.00 |
BX Customers and related accounts | 5 096.00 | | 5 096.00 | 5 096.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 22 057.00 | | 22 057.00 | 22 057.00 |
CH Prepaid expenses | 181.00 | | 181.00 | 181.00 |
CJ TOTAL (II) | 61 447.00 | | 61 447.00 | 61 447.00 |
CO Grand total (0 to V) | 209 143.00 | 36 556.00 | 172 586.00 | 209 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 35 775.00 | 71 805.00 | | 35 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 551.00 | -36 030.00 | | -37 551.00 |
DL TOTAL (I) | 130 224.00 | 167 775.00 | | 130 224.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 563.00 | 21 507.00 | | 20 563.00 |
DX Trade payables and related accounts | 4 598.00 | 2 226.00 | | 4 598.00 |
DY Tax and social security liabilities | 17 201.00 | 13 756.00 | | 17 201.00 |
EC TOTAL (IV) | 42 362.00 | 37 488.00 | | 42 362.00 |
EE Grand total (I to V) | 172 586.00 | 205 263.00 | | 172 586.00 |
EG Accrued income and payables due within one year | 42 362.00 | 37 488.00 | | 42 362.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 160 663.00 | | 160 663.00 | 160 663.00 |
FJ Net sales | 160 663.00 | | 160 663.00 | 160 663.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 160 667.00 | |
FU Purchases of raw materials and other supplies | | | 13 228.00 | |
FV Inventory change (raw materials and supplies) | | | 11 349.00 | |
FW Other purchases and external expenses | | | 35 046.00 | |
FX Taxes, duties, and similar payments | | | 10 872.00 | |
FY Salaries and Wages | | | 90 453.00 | |
FZ Social Security Contributions | | | 32 687.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 578.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 198 218.00 | |
GG - OPERATING RESULT (I - II) | | | -37 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 160 667.00 | 149 156.00 | | 160 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 198 218.00 | 185 186.00 | | 198 218.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 551.00 | -36 030.00 | | -37 551.00 |
