| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 145 000.00 | | 145 000.00 | 145 000.00 |
AT Other tangible assets | 18 291.00 | 18 291.00 | | 18 291.00 |
BJ TOTAL (I) | 163 291.00 | 18 291.00 | 145 000.00 | 163 291.00 |
BT Goods | 4 080.00 | | 4 080.00 | 4 080.00 |
BZ Other receivables | 6 146.00 | | 6 146.00 | 6 146.00 |
CF Cash and cash equivalents | 78 595.00 | | 78 595.00 | 78 595.00 |
CJ TOTAL (II) | 88 821.00 | | 88 821.00 | 88 821.00 |
CO Grand total (0 to V) | 252 112.00 | 18 291.00 | 233 821.00 | 252 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 167 960.00 | 161 642.00 | | 167 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 293.00 | 6 318.00 | | -5 293.00 |
DL TOTAL (I) | 170 367.00 | 175 660.00 | | 170 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 383.00 | 47 261.00 | | 47 383.00 |
DX Trade payables and related accounts | 2 663.00 | 3 761.00 | | 2 663.00 |
DY Tax and social security liabilities | 11 809.00 | 5 416.00 | | 11 809.00 |
EA Other liabilities | 1 600.00 | 8 818.00 | | 1 600.00 |
EC TOTAL (IV) | 63 455.00 | 65 256.00 | | 63 455.00 |
EE Grand total (I to V) | 233 821.00 | 240 916.00 | | 233 821.00 |
EI Including equity loans | 47 383.00 | | | 47 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 44 225.00 | | 44 225.00 | 44 225.00 |
FG Production sold - services | 6 750.00 | | 6 750.00 | 6 750.00 |
FJ Net sales | 50 975.00 | | 50 975.00 | 50 975.00 |
FO Operating subsidies | | | 7 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 353.00 | |
FQ Other income | | | 65.00 | |
FR Total operating income (I) | | | 63 893.00 | |
FS Purchases of goods (including customs duties) | | | 17 594.00 | |
FT Inventory change (goods) | | | -1 000.00 | |
FU Purchases of raw materials and other supplies | | | -12.00 | |
FW Other purchases and external expenses | | | 23 691.00 | |
FX Taxes, duties, and similar payments | | | 2 845.00 | |
FY Salaries and Wages | | | 20 792.00 | |
FZ Social Security Contributions | | | 2 878.00 | |
GE Other Expenses | | | 2 180.00 | |
GF Total Operating Expenses (II) | | | 68 968.00 | |
GG - OPERATING RESULT (I - II) | | | -5 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 075.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 218.00 | | | 218.00 |
HH Total exceptional expenses (VIII) | 218.00 | | | 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -218.00 | | | -218.00 |
HK Income tax | | 1 115.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 893.00 | 91 000.00 | | 63 893.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 186.00 | 84 683.00 | | 69 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 293.00 | 6 318.00 | | -5 293.00 |
