| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 2 800.00 | |
AH Goodwill | | | 37 900.00 | |
AR Technical installations, industrial equipment and tools | | | 1 371.00 | |
AT Other tangible assets | | | 2 172.00 | |
BH Other financial assets | | | 2 850.00 | |
BJ TOTAL (I) | | | 47 093.00 | |
BL Raw materials, supplies | | | 1 680.00 | |
BZ Other receivables | | | 7 565.00 | |
CF Cash and cash equivalents | | | 15 303.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 24 547.00 | |
CO Grand total (0 to V) | | | 71 641.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 14 732.00 | 14 732.00 | | 14 732.00 |
DH Retained earnings | 9 684.00 | | | 9 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -760.00 | 9 684.00 | | -760.00 |
DL TOTAL (I) | 29 157.00 | 29 916.00 | | 29 157.00 |
DU Loans and Debts from Credit Institutions (3) | 20 009.00 | 20 000.00 | | 20 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298.00 | 3 452.00 | | 298.00 |
DX Trade payables and related accounts | 6 089.00 | 4 302.00 | | 6 089.00 |
DY Tax and social security liabilities | 16 089.00 | 10 957.00 | | 16 089.00 |
EC TOTAL (IV) | 42 484.00 | 38 711.00 | | 42 484.00 |
EE Grand total (I to V) | 71 641.00 | 68 627.00 | | 71 641.00 |
EG Accrued income and payables due within one year | 42 484.00 | 38 711.00 | | 42 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 14 390.00 | |
FJ Net sales | | | 14 390.00 | |
FO Operating subsidies | | | 38 839.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 407.00 | |
FR Total operating income (I) | | | 55 636.00 | |
FU Purchases of raw materials and other supplies | | | 5 483.00 | |
FV Inventory change (raw materials and supplies) | | | -440.00 | |
FW Other purchases and external expenses | | | 34 949.00 | |
FX Taxes, duties, and similar payments | | | 997.00 | |
FY Salaries and Wages | | | 9 307.00 | |
FZ Social Security Contributions | | | 4 896.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 822.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 56 018.00 | |
GG - OPERATING RESULT (I - II) | | | -382.00 | |
GR Interest and similar expenses | | | 176.00 | |
GU Total financial expenses (VI) | | | 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 7 769.00 | | |
HD Total exceptional income (VII) | | 7 769.00 | | |
HE Exceptional expenses on management operations | 202.00 | 1 104.00 | | 202.00 |
HG Exceptional depreciation and provisions | | 893.00 | | |
HH Total exceptional expenses (VIII) | 202.00 | 1 996.00 | | 202.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -202.00 | 5 773.00 | | -202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 636.00 | 80 225.00 | | 55 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 395.00 | 70 541.00 | | 56 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -760.00 | 9 684.00 | | -760.00 |
