| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 35 000.00 | | 35 000.00 | 35 000.00 |
AR Technical installations, industrial equipment and tools | 14 523.00 | 14 523.00 | | 14 523.00 |
AT Other tangible assets | 608.00 | 608.00 | | 608.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 51 381.00 | 15 131.00 | 36 250.00 | 51 381.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 51 381.00 | 15 131.00 | 36 250.00 | 51 381.00 |
CS Evaluated investments - equity method | 50.00 | | 50.00 | 50.00 |
| |
| 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 | | 100.00 |
DG Other reserves | 3 369.00 | 2 783.00 | | 3 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 201.00 | 586.00 | | 2 201.00 |
DL TOTAL (I) | 6 670.00 | 4 469.00 | | 6 670.00 |
DU Loans and Debts from Credit Institutions (3) | 8 242.00 | 13 605.00 | | 8 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 227.00 | 15 916.00 | | 16 227.00 |
DX Trade payables and related accounts | 4 101.00 | 3 304.00 | | 4 101.00 |
DY Tax and social security liabilities | 1 010.00 | 1 842.00 | | 1 010.00 |
EC TOTAL (IV) | 29 580.00 | 34 667.00 | | 29 580.00 |
EE Grand total (I to V) | 36 250.00 | 39 136.00 | | 36 250.00 |
EI Including equity loans | 16 227.00 | | | 16 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 37 538.00 | |
FJ Net sales | | | 37 538.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 900.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 39 444.00 | |
FU Purchases of raw materials and other supplies | | | 3 222.00 | |
FW Other purchases and external expenses | | | 29 131.00 | |
FX Taxes, duties, and similar payments | | | 858.00 | |
FY Salaries and Wages | | | 1 000.00 | |
FZ Social Security Contributions | | | 1 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 177.00 | |
GF Total Operating Expenses (II) | | | 36 540.00 | |
GG - OPERATING RESULT (I - II) | | | 2 904.00 | |
GR Interest and similar expenses | | | 326.00 | |
GU Total financial expenses (VI) | | | 326.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12.00 | 1 393.00 | | 12.00 |
HD Total exceptional income (VII) | 12.00 | 1 393.00 | | 12.00 |
HE Exceptional expenses on management operations | | 29.00 | | |
HF Exceptional expenses on capital transactions | | 23.00 | | |
HH Total exceptional expenses (VIII) | | 51.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12.00 | 1 342.00 | | 12.00 |
HK Income tax | 389.00 | 105.00 | | 389.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 456.00 | 46 155.00 | | 39 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 255.00 | 45 569.00 | | 37 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 201.00 | 586.00 | | 2 201.00 |
