| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 500.00 | | 22 500.00 | 22 500.00 |
AR Technical installations, industrial equipment and tools | 4 104.00 | 4 104.00 | | 4 104.00 |
AT Other tangible assets | 1 352.00 | 1 352.00 | | 1 352.00 |
BJ TOTAL (I) | 27 956.00 | 5 456.00 | 22 500.00 | 27 956.00 |
BL Raw materials, supplies | 1 015.00 | | 1 015.00 | 1 015.00 |
BZ Other receivables | 4 832.00 | | 4 832.00 | 4 832.00 |
CF Cash and cash equivalents | 388.00 | | 388.00 | 388.00 |
CH Prepaid expenses | 103.00 | | 103.00 | 103.00 |
CJ TOTAL (II) | 6 339.00 | | 6 339.00 | 6 339.00 |
CO Grand total (0 to V) | 34 295.00 | 5 456.00 | 28 839.00 | 34 295.00 |
| |
| 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 | -14 855.00 | -17 875.00 | | -14 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 204.00 | 3 019.00 | | 204.00 |
DL TOTAL (I) | -13 651.00 | -13 855.00 | | -13 651.00 |
DU Loans and Debts from Credit Institutions (3) | 497.00 | | | 497.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 011.00 | 39 070.00 | | 39 011.00 |
DX Trade payables and related accounts | 2 688.00 | 5 337.00 | | 2 688.00 |
DY Tax and social security liabilities | 292.00 | 292.00 | | 292.00 |
EC TOTAL (IV) | 42 490.00 | 44 700.00 | | 42 490.00 |
EE Grand total (I to V) | 28 839.00 | 30 844.00 | | 28 839.00 |
EG Accrued income and payables due within one year | 42 490.00 | 44 700.00 | | 42 490.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 27 263.00 | |
FJ Net sales | | | 27 263.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 27 265.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | 250.00 | |
FW Other purchases and external expenses | | | 31 159.00 | |
FX Taxes, duties, and similar payments | | | 2 238.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 33 649.00 | |
GG - OPERATING RESULT (I - II) | | | -6 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 589.00 | | | 6 589.00 |
HD Total exceptional income (VII) | 6 589.00 | | | 6 589.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 589.00 | | | 6 589.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 854.00 | 37 635.00 | | 33 854.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 649.00 | 34 615.00 | | 33 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 205.00 | 3 020.00 | | 205.00 |
