| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AP Buildings | 13 067.00 | 13 067.00 | | 13 067.00 |
AR Technical installations, industrial equipment and tools | 49 434.00 | 49 104.00 | 330.00 | 49 434.00 |
AT Other tangible assets | 18 123.00 | 15 404.00 | 2 719.00 | 18 123.00 |
BF Loans | 7 552.00 | | 7 552.00 | 7 552.00 |
BJ TOTAL (I) | 134 215.00 | 77 575.00 | 56 639.00 | 134 215.00 |
BX Customers and related accounts | 27 994.00 | 26 965.00 | 1 028.00 | 27 994.00 |
BZ Other receivables | 462.00 | | 462.00 | 462.00 |
CF Cash and cash equivalents | 18 124.00 | | 18 124.00 | 18 124.00 |
CJ TOTAL (II) | 46 580.00 | 26 965.00 | 19 615.00 | 46 580.00 |
CO Grand total (0 to V) | 180 794.00 | 104 540.00 | 76 254.00 | 180 794.00 |
CU Other investments | 303.00 | | 303.00 | 303.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 85 865.00 | 85 865.00 | | 85 865.00 |
DH Retained earnings | -45 673.00 | -54 815.00 | | -45 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 401.00 | 9 142.00 | | 11 401.00 |
DL TOTAL (I) | 62 593.00 | 51 192.00 | | 62 593.00 |
DU Loans and Debts from Credit Institutions (3) | | 10 194.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 11 025.00 | 5 618.00 | | 11 025.00 |
DX Trade payables and related accounts | 2 550.00 | 1 510.00 | | 2 550.00 |
DY Tax and social security liabilities | 85.00 | 4 380.00 | | 85.00 |
EC TOTAL (IV) | 13 661.00 | 21 701.00 | | 13 661.00 |
EE Grand total (I to V) | 76 254.00 | 72 893.00 | | 76 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 347.00 | |
FX Taxes, duties, and similar payments | | | 39.00 | |
FY Salaries and Wages | | | 12 895.00 | |
FZ Social Security Contributions | | | 140.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 892.00 | |
GE Other Expenses | | | 1 250.00 | |
GF Total Operating Expenses (II) | | | 20 563.00 | |
GG - OPERATING RESULT (I - II) | | | -20 563.00 | |
GL Other interest and similar income | | | 3.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 44.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 32 004.00 | 156.00 | | 32 004.00 |
HB Exceptional income from capital transactions | | 9 000.00 | | |
HD Total exceptional income (VII) | 32 004.00 | 9 156.00 | | 32 004.00 |
HE Exceptional expenses on management operations | | 5 988.00 | | |
HF Exceptional expenses on capital transactions | | 11 389.00 | | |
HH Total exceptional expenses (VIII) | | 17 377.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 32 004.00 | -8 221.00 | | 32 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 008.00 | 35 553.00 | | 32 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 606.00 | 26 411.00 | | 20 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 401.00 | 9 142.00 | | 11 401.00 |
