| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 57 367.00 | | 57 367.00 | 57 367.00 |
AR Technical installations, industrial equipment and tools | 1 800.00 | 1 800.00 | | 1 800.00 |
AT Other tangible assets | 16 909.00 | 11 270.00 | 5 639.00 | 16 909.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 76 891.00 | 13 070.00 | 63 821.00 | 76 891.00 |
BL Raw materials, supplies | 1 145.00 | | 1 145.00 | 1 145.00 |
BV Advances and down payments on orders | 5 254.00 | | 5 254.00 | 5 254.00 |
BZ Other receivables | 2 236.00 | | 2 236.00 | 2 236.00 |
CF Cash and cash equivalents | 7 211.00 | | 7 211.00 | 7 211.00 |
CJ TOTAL (II) | 15 847.00 | | 15 847.00 | 15 847.00 |
CO Grand total (0 to V) | 92 738.00 | 13 070.00 | 79 668.00 | 92 738.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | 4 497.00 | 12 060.00 | | 4 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 561.00 | -7 564.00 | | 6 561.00 |
DL TOTAL (I) | 51 058.00 | 44 497.00 | | 51 058.00 |
DU Loans and Debts from Credit Institutions (3) | 9 551.00 | 21 677.00 | | 9 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 135.00 | 15.00 | | 135.00 |
DX Trade payables and related accounts | 8 308.00 | 7 074.00 | | 8 308.00 |
DY Tax and social security liabilities | 8 046.00 | 2 708.00 | | 8 046.00 |
EA Other liabilities | 2 570.00 | 2 522.00 | | 2 570.00 |
EC TOTAL (IV) | 28 610.00 | 33 996.00 | | 28 610.00 |
EE Grand total (I to V) | 79 668.00 | 78 493.00 | | 79 668.00 |
EG Accrued income and payables due within one year | 23 130.00 | 33 996.00 | | 23 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 018.00 | | 69 018.00 | 69 018.00 |
FJ Net sales | 69 018.00 | | 69 018.00 | 69 018.00 |
FO Operating subsidies | | | 7 125.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 226.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 76 378.00 | |
FU Purchases of raw materials and other supplies | | | 6 496.00 | |
FV Inventory change (raw materials and supplies) | | | 2 355.00 | |
FW Other purchases and external expenses | | | 13 436.00 | |
FX Taxes, duties, and similar payments | | | 3 833.00 | |
FY Salaries and Wages | | | 36 386.00 | |
FZ Social Security Contributions | | | 5 365.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 129.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 69 006.00 | |
GG - OPERATING RESULT (I - II) | | | 7 372.00 | |
GR Interest and similar expenses | | | 690.00 | |
GU Total financial expenses (VI) | | | 690.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 121.00 | | | 121.00 |
HH Total exceptional expenses (VIII) | 121.00 | | | 121.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -121.00 | | | -121.00 |
HK Income tax | | -1 072.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 76 378.00 | 75 458.00 | | 76 378.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 817.00 | 83 021.00 | | 69 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 561.00 | -7 564.00 | | 6 561.00 |
