| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 11 140.00 | | 11 140.00 | 11 140.00 |
AJ Other Intangible Assets | 11 140.00 | | 11 140.00 | 11 140.00 |
AR Technical installations, industrial equipment and tools | 7 927.00 | 6 313.00 | 1 613.00 | 7 927.00 |
AT Other tangible assets | 25 594.00 | 9 902.00 | 15 692.00 | 25 594.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 44 725.00 | 16 215.00 | 28 510.00 | 44 725.00 |
BN Goods in progress | 1 240.00 | | 1 240.00 | 1 240.00 |
BT Goods | 1 005.00 | | 1 005.00 | 1 005.00 |
BZ Other receivables | 1 861.00 | | 1 861.00 | 1 861.00 |
CF Cash and cash equivalents | 60.00 | | 60.00 | 60.00 |
CH Prepaid expenses | 626.00 | | 626.00 | 626.00 |
CJ TOTAL (II) | 3 551.00 | | 3 551.00 | 3 551.00 |
CO Grand total (0 to V) | 48 276.00 | 16 215.00 | 32 061.00 | 48 276.00 |
| |
| 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 |
DE Statutory or contractual reserves | 9 748.00 | 5 028.00 | | 9 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 930.00 | 4 720.00 | | -4 930.00 |
DL TOTAL (I) | 5 917.00 | 10 848.00 | | 5 917.00 |
DU Loans and Debts from Credit Institutions (3) | 788.00 | | | 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 789.00 | 15 807.00 | | 12 789.00 |
DX Trade payables and related accounts | 4 010.00 | 3 444.00 | | 4 010.00 |
DY Tax and social security liabilities | 8 557.00 | 5 064.00 | | 8 557.00 |
EC TOTAL (IV) | 26 143.00 | 24 315.00 | | 26 143.00 |
EE Grand total (I to V) | 32 061.00 | 35 163.00 | | 32 061.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 788.00 | | | 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 48 214.00 | 48 214.00 | |
FJ Net sales | | 48 214.00 | 48 214.00 | |
FO Operating subsidies | | | 4 658.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 52 871.00 | |
FS Purchases of goods (including customs duties) | | | 17 402.00 | |
FT Inventory change (goods) | | | 235.00 | |
FW Other purchases and external expenses | | | 20 185.00 | |
FX Taxes, duties, and similar payments | | | 995.00 | |
FY Salaries and Wages | | | 10 086.00 | |
FZ Social Security Contributions | | | 3 651.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 358.00 | |
GE Other Expenses | | | 531.00 | |
GF Total Operating Expenses (II) | | | 57 442.00 | |
GG - OPERATING RESULT (I - II) | | | -4 571.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 81.00 | |
GU Total financial expenses (VI) | | | 81.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15.00 | | | 15.00 |
HD Total exceptional income (VII) | 15.00 | | | 15.00 |
HE Exceptional expenses on management operations | 294.00 | | | 294.00 |
HH Total exceptional expenses (VIII) | 294.00 | | | 294.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -279.00 | | | -279.00 |
HK Income tax | | 833.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 52 886.00 | 68 817.00 | | 52 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 817.00 | 64 096.00 | | 57 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 930.00 | 4 720.00 | | -4 930.00 |
