| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 10 000.00 | |
AJ Other Intangible Assets | | | | |
AT Other tangible assets | | | 2 062.00 | |
BD Other fixed assets | | | 16.00 | |
BH Other financial assets | | | 999.00 | |
BJ TOTAL (I) | | | 13 078.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 17 858.00 | |
CF Cash and cash equivalents | | | 6 679.00 | |
CJ TOTAL (II) | | | 24 536.00 | |
CO Grand total (0 to V) | | | 37 614.00 | |
| |
| 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 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 12 295.00 | 164 957.00 | | 12 295.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -117 748.00 | -152 662.00 | | -117 748.00 |
DL TOTAL (I) | -96 653.00 | 21 095.00 | | -96 653.00 |
DU Loans and Debts from Credit Institutions (3) | 20 000.00 | | | 20 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 245.00 | 18 742.00 | | 245.00 |
DX Trade payables and related accounts | 51 637.00 | 4 521.00 | | 51 637.00 |
DY Tax and social security liabilities | 62 385.00 | 113 926.00 | | 62 385.00 |
EC TOTAL (IV) | 134 267.00 | 137 189.00 | | 134 267.00 |
EE Grand total (I to V) | 37 614.00 | 158 284.00 | | 37 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 713 642.00 | |
FJ Net sales | | | 713 642.00 | |
FQ Other income | | | 239.00 | |
FR Total operating income (I) | | | 713 881.00 | |
FW Other purchases and external expenses | | | 604 708.00 | |
FX Taxes, duties, and similar payments | | | 24 748.00 | |
FY Salaries and Wages | | | 241 643.00 | |
FZ Social Security Contributions | | | -41 207.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 550.00 | |
GE Other Expenses | | | 188.00 | |
GF Total Operating Expenses (II) | | | 831 629.00 | |
GG - OPERATING RESULT (I - II) | | | -117 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -117 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 51.00 | | |
HH Total exceptional expenses (VIII) | | 51.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -51.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 713 881.00 | 748 439.00 | | 713 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 831 629.00 | 901 100.00 | | 831 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -117 748.00 | -152 662.00 | | -117 748.00 |
