| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AR Technical installations, industrial equipment and tools | 50 050.00 | 28 239.00 | 21 811.00 | 50 050.00 |
AT Other tangible assets | 2 475.00 | 1 620.00 | 855.00 | 2 475.00 |
BJ TOTAL (I) | 77 525.00 | 29 859.00 | 47 666.00 | 77 525.00 |
BL Raw materials, supplies | 1 485.00 | | 1 485.00 | 1 485.00 |
BZ Other receivables | 1 350.00 | | 1 350.00 | 1 350.00 |
CF Cash and cash equivalents | 6 457.00 | | 6 457.00 | 6 457.00 |
CJ TOTAL (II) | 9 292.00 | | 9 292.00 | 9 292.00 |
CO Grand total (0 to V) | 86 817.00 | 29 859.00 | 56 958.00 | 86 817.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 3 874.00 | 2 572.00 | | 3 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 750.00 | 1 302.00 | | -3 750.00 |
DL TOTAL (I) | 5 624.00 | 9 374.00 | | 5 624.00 |
DU Loans and Debts from Credit Institutions (3) | 13 281.00 | 19 168.00 | | 13 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 793.00 | 31 908.00 | | 34 793.00 |
DX Trade payables and related accounts | 1 691.00 | 4 206.00 | | 1 691.00 |
DY Tax and social security liabilities | 1 570.00 | 4 558.00 | | 1 570.00 |
EC TOTAL (IV) | 51 334.00 | 59 840.00 | | 51 334.00 |
EE Grand total (I to V) | 56 958.00 | 69 214.00 | | 56 958.00 |
EG Accrued income and payables due within one year | 51 334.00 | 59 840.00 | | 51 334.00 |
EI Including equity loans | 34 793.00 | | | 34 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 080.00 | | 64 080.00 | 64 080.00 |
FJ Net sales | 64 080.00 | | 64 080.00 | 64 080.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 64 086.00 | |
FU Purchases of raw materials and other supplies | | | 16 372.00 | |
FV Inventory change (raw materials and supplies) | | | -990.00 | |
FW Other purchases and external expenses | | | 20 811.00 | |
FX Taxes, duties, and similar payments | | | 1 043.00 | |
FY Salaries and Wages | | | 18 689.00 | |
FZ Social Security Contributions | | | 1 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 505.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 67 836.00 | |
GG - OPERATING RESULT (I - II) | | | -3 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 13.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 64 086.00 | 66 488.00 | | 64 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 836.00 | 65 186.00 | | 67 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 750.00 | 1 302.00 | | -3 750.00 |
