| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 119 781.00 | | 119 781.00 | 119 781.00 |
BJ TOTAL (I) | 119 781.00 | | 119 781.00 | 119 781.00 |
BX Customers and related accounts | 7 387.00 | | 7 387.00 | 7 387.00 |
BZ Other receivables | 296.00 | | 296.00 | 296.00 |
CF Cash and cash equivalents | 4 165.00 | | 4 165.00 | 4 165.00 |
CH Prepaid expenses | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 12 003.00 | | 12 003.00 | 12 003.00 |
CO Grand total (0 to V) | 131 785.00 | | 131 785.00 | 131 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 20 765.00 | 10 220.00 | | 20 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 477.00 | 10 545.00 | | 6 477.00 |
DL TOTAL (I) | 115 243.00 | 108 765.00 | | 115 243.00 |
DU Loans and Debts from Credit Institutions (3) | 34.00 | | | 34.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 598.00 | 19 376.00 | | 13 598.00 |
DX Trade payables and related accounts | 1 366.00 | 13 969.00 | | 1 366.00 |
DY Tax and social security liabilities | 1 541.00 | 3 656.00 | | 1 541.00 |
EA Other liabilities | | 71.00 | | |
EC TOTAL (IV) | 16 541.00 | 37 073.00 | | 16 541.00 |
EE Grand total (I to V) | 131 785.00 | 145 839.00 | | 131 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 690.00 | | 17 690.00 | 17 690.00 |
FJ Net sales | 17 690.00 | | 17 690.00 | 17 690.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 050.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 20 747.00 | |
FW Other purchases and external expenses | | | 10 920.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 3 050.00 | |
GF Total Operating Expenses (II) | | | 14 047.00 | |
GG - OPERATING RESULT (I - II) | | | 6 700.00 | |
GR Interest and similar expenses | | | 222.00 | |
GU Total financial expenses (VI) | | | 222.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -222.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 177.00 | | |
HD Total exceptional income (VII) | | 177.00 | | |
HE Exceptional expenses on management operations | | 24.00 | | |
HH Total exceptional expenses (VIII) | | 24.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 153.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 747.00 | 35 535.00 | | 20 747.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 270.00 | 24 989.00 | | 14 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 477.00 | 10 545.00 | | 6 477.00 |
