| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 258.00 | 258.00 | | 258.00 |
AH Goodwill | 91 469.00 | | 91 469.00 | 91 469.00 |
AJ Other Intangible Assets | 590.00 | 590.00 | | 590.00 |
AT Other tangible assets | 2 733.00 | 2 733.00 | | 2 733.00 |
BD Other fixed assets | 573.00 | | 573.00 | 573.00 |
BH Other financial assets | 32.00 | | 32.00 | 32.00 |
BJ TOTAL (I) | 95 656.00 | 3 582.00 | 92 075.00 | 95 656.00 |
BT Goods | 23 499.00 | | 23 499.00 | 23 499.00 |
BX Customers and related accounts | 144.00 | | 144.00 | 144.00 |
BZ Other receivables | 19.00 | | 19.00 | 19.00 |
CF Cash and cash equivalents | 378.00 | | 378.00 | 378.00 |
CJ TOTAL (II) | 24 040.00 | | 24 040.00 | 24 040.00 |
CO Grand total (0 to V) | 127 861.00 | 3 582.00 | 124 280.00 | 127 861.00 |
CW Deferred expenses or loan issuance costs | 8 165.00 | | 8 165.00 | 8 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 45 472.00 | 45 617.00 | | 45 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 168.00 | -145.00 | | 3 168.00 |
DL TOTAL (I) | 57 025.00 | 53 857.00 | | 57 025.00 |
DU Loans and Debts from Credit Institutions (3) | 17 337.00 | 15 074.00 | | 17 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 572.00 | 34 474.00 | | 12 572.00 |
DX Trade payables and related accounts | 1 687.00 | 2 690.00 | | 1 687.00 |
DY Tax and social security liabilities | 35 659.00 | 23 955.00 | | 35 659.00 |
EC TOTAL (IV) | 67 255.00 | 76 192.00 | | 67 255.00 |
EE Grand total (I to V) | 124 280.00 | 130 049.00 | | 124 280.00 |
EG Accrued income and payables due within one year | 6 255.00 | 76 192.00 | | 6 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 42 389.00 | | 42 389.00 | 42 389.00 |
FG Production sold - services | 2.00 | | 2.00 | 2.00 |
FJ Net sales | 42 391.00 | | 42 391.00 | 42 391.00 |
FO Operating subsidies | | | 6 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 669.00 | |
FQ Other income | | | 20 001.00 | |
FR Total operating income (I) | | | 72 061.00 | |
FS Purchases of goods (including customs duties) | | | 15 704.00 | |
FT Inventory change (goods) | | | 5 362.00 | |
FU Purchases of raw materials and other supplies | | | 95.00 | |
FW Other purchases and external expenses | | | 21 450.00 | |
FX Taxes, duties, and similar payments | | | 739.00 | |
FY Salaries and Wages | | | 18 405.00 | |
FZ Social Security Contributions | | | 5 879.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 67 636.00 | |
GG - OPERATING RESULT (I - II) | | | 4 425.00 | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GR Interest and similar expenses | | | 1 229.00 | |
GU Total financial expenses (VI) | | | 1 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 162.00 | | | 162.00 |
HD Total exceptional income (VII) | 162.00 | | | 162.00 |
HE Exceptional expenses on management operations | 199.00 | 26.00 | | 199.00 |
HH Total exceptional expenses (VIII) | 199.00 | 26.00 | | 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -37.00 | -26.00 | | -37.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 232.00 | 55 618.00 | | 72 232.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 065.00 | 55 763.00 | | 69 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 168.00 | -145.00 | | 3 168.00 |
