| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 65 000.00 | | 65 000.00 | 65 000.00 |
AR Technical installations, industrial equipment and tools | 10 300.00 | 8 349.00 | 1 951.00 | 10 300.00 |
AT Other tangible assets | 910.00 | 764.00 | 146.00 | 910.00 |
BH Other financial assets | 2 992.00 | | 2 992.00 | 2 992.00 |
BJ TOTAL (I) | 79 202.00 | 9 112.00 | 70 090.00 | 79 202.00 |
BL Raw materials, supplies | | | | |
BT Goods | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 363.00 | | 2 363.00 | 2 363.00 |
CF Cash and cash equivalents | 20 192.00 | | 20 192.00 | 20 192.00 |
CH Prepaid expenses | 410.00 | | 410.00 | 410.00 |
CJ TOTAL (II) | 22 964.00 | | 22 964.00 | 22 964.00 |
CO Grand total (0 to V) | 102 166.00 | 9 112.00 | 93 054.00 | 102 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -54 805.00 | -60 218.00 | | -54 805.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 517.00 | 5 412.00 | | 34 517.00 |
DL TOTAL (I) | -12 289.00 | -46 805.00 | | -12 289.00 |
DU Loans and Debts from Credit Institutions (3) | | 21 375.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 78 655.00 | 78 681.00 | | 78 655.00 |
DX Trade payables and related accounts | 525.00 | 1 141.00 | | 525.00 |
DY Tax and social security liabilities | 26 163.00 | 40 375.00 | | 26 163.00 |
EC TOTAL (IV) | 105 343.00 | 141 572.00 | | 105 343.00 |
EE Grand total (I to V) | 93 054.00 | 94 766.00 | | 93 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 43 159.00 | | 43 159.00 | 43 159.00 |
FG Production sold - services | 1 800.00 | | 1 800.00 | 1 800.00 |
FJ Net sales | 44 959.00 | | 44 959.00 | 44 959.00 |
FO Operating subsidies | | | 60 053.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 105 012.00 | |
FS Purchases of goods (including customs duties) | | | 1 769.00 | |
FT Inventory change (goods) | | | 351.00 | |
FU Purchases of raw materials and other supplies | | | 16 554.00 | |
FV Inventory change (raw materials and supplies) | | | 706.00 | |
FW Other purchases and external expenses | | | 27 301.00 | |
FX Taxes, duties, and similar payments | | | 6 967.00 | |
FY Salaries and Wages | | | 12 768.00 | |
FZ Social Security Contributions | | | 154.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 242.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 68 813.00 | |
GG - OPERATING RESULT (I - II) | | | 36 199.00 | |
GR Interest and similar expenses | | | 1 682.00 | |
GU Total financial expenses (VI) | | | 1 682.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 105 012.00 | 88 378.00 | | 105 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 496.00 | 82 966.00 | | 70 496.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 517.00 | 5 412.00 | | 34 517.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 870.00 | 2 242.00 | | 6 870.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 871.00 | 2 242.00 | | 6 871.00 |
