| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 40 000.00 | | 40 000.00 | 40 000.00 |
BH Other financial assets | 2 850.00 | | 2 850.00 | 2 850.00 |
BJ TOTAL (I) | 42 850.00 | | 42 850.00 | 42 850.00 |
BL Raw materials, supplies | 2 300.00 | | 2 300.00 | 2 300.00 |
BT Goods | 2 180.00 | | 2 180.00 | 2 180.00 |
BX Customers and related accounts | 5 090.00 | | 5 090.00 | 5 090.00 |
BZ Other receivables | 1 020.00 | | 1 020.00 | 1 020.00 |
CF Cash and cash equivalents | 11 571.00 | | 11 571.00 | 11 571.00 |
CJ TOTAL (II) | 22 160.00 | | 22 160.00 | 22 160.00 |
CO Grand total (0 to V) | 65 010.00 | | 65 010.00 | 65 010.00 |
| |
| 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 |
DH Retained earnings | -12 648.00 | -17 336.00 | | -12 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 281.00 | 4 688.00 | | 10 281.00 |
DL TOTAL (I) | -1 367.00 | -11 648.00 | | -1 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 058.00 | 59 094.00 | | 42 058.00 |
DX Trade payables and related accounts | 19 689.00 | 6 896.00 | | 19 689.00 |
DY Tax and social security liabilities | 4 630.00 | 3 365.00 | | 4 630.00 |
EC TOTAL (IV) | 66 377.00 | 69 355.00 | | 66 377.00 |
EE Grand total (I to V) | 65 010.00 | 57 706.00 | | 65 010.00 |
EG Accrued income and payables due within one year | 66 377.00 | 69 355.00 | | 66 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 148 205.00 | | 148 205.00 | 148 205.00 |
FJ Net sales | 148 205.00 | | 148 205.00 | 148 205.00 |
FO Operating subsidies | | | 78.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 148 289.00 | |
FS Purchases of goods (including customs duties) | | | 8 929.00 | |
FT Inventory change (goods) | | | -380.00 | |
FU Purchases of raw materials and other supplies | | | 71 247.00 | |
FV Inventory change (raw materials and supplies) | | | -150.00 | |
FW Other purchases and external expenses | | | 25 517.00 | |
FX Taxes, duties, and similar payments | | | 728.00 | |
FY Salaries and Wages | | | 28 113.00 | |
FZ Social Security Contributions | | | 3 958.00 | |
GE Other Expenses | | | 44.00 | |
GF Total Operating Expenses (II) | | | 138 007.00 | |
GG - OPERATING RESULT (I - II) | | | 10 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 186.00 | | |
HD Total exceptional income (VII) | | 186.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 186.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 148 289.00 | 122 728.00 | | 148 289.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 007.00 | 118 040.00 | | 138 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 281.00 | 4 688.00 | | 10 281.00 |
