| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 610.00 | 1 610.00 | | 1 610.00 |
AH Goodwill | 95 000.00 | | 95 000.00 | 95 000.00 |
AT Other tangible assets | 13 437.00 | 8 925.00 | 4 511.00 | 13 437.00 |
BH Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 122 047.00 | 10 535.00 | 111 511.00 | 122 047.00 |
BT Goods | 15 887.00 | 364.00 | 15 522.00 | 15 887.00 |
BX Customers and related accounts | 3 611.00 | | 3 611.00 | 3 611.00 |
BZ Other receivables | 830.00 | | 830.00 | 830.00 |
CF Cash and cash equivalents | 29 461.00 | | 29 461.00 | 29 461.00 |
CJ TOTAL (II) | 49 790.00 | 364.00 | 49 426.00 | 49 790.00 |
CO Grand total (0 to V) | 171 838.00 | 10 899.00 | 160 938.00 | 171 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -10 248.00 | -18 003.00 | | -10 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 661.00 | 7 754.00 | | 7 661.00 |
DL TOTAL (I) | 7 412.00 | -248.00 | | 7 412.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 739.00 | 150 739.00 | | 150 739.00 |
DX Trade payables and related accounts | 2 720.00 | 1 762.00 | | 2 720.00 |
DY Tax and social security liabilities | 65.00 | 945.00 | | 65.00 |
EC TOTAL (IV) | 153 525.00 | 153 447.00 | | 153 525.00 |
EE Grand total (I to V) | 160 938.00 | 153 198.00 | | 160 938.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 50 899.00 | 9 228.00 | 60 127.00 | 50 899.00 |
FJ Net sales | 50 899.00 | 9 228.00 | 60 127.00 | 50 899.00 |
FO Operating subsidies | | | 31 556.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 91 694.00 | |
FS Purchases of goods (including customs duties) | | | 22 995.00 | |
FT Inventory change (goods) | | | 2 136.00 | |
FW Other purchases and external expenses | | | 55 382.00 | |
FX Taxes, duties, and similar payments | | | 1 133.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 955.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 364.00 | |
GE Other Expenses | | | 66.00 | |
GF Total Operating Expenses (II) | | | 84 033.00 | |
GG - OPERATING RESULT (I - II) | | | 7 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 133.00 | | |
HD Total exceptional income (VII) | | 133.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 133.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 694.00 | 60 288.00 | | 91 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 033.00 | 52 533.00 | | 84 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 661.00 | 7 754.00 | | 7 661.00 |
