| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 28 950.00 | | 28 950.00 | 28 950.00 |
AR Technical installations, industrial equipment and tools | 23 681.00 | 22 505.00 | 1 176.00 | 23 681.00 |
AT Other tangible assets | 12 388.00 | 12 388.00 | | 12 388.00 |
BJ TOTAL (I) | 65 019.00 | 34 893.00 | 30 126.00 | 65 019.00 |
BL Raw materials, supplies | 1 448.00 | | 1 448.00 | 1 448.00 |
BX Customers and related accounts | 451.00 | 377.00 | 74.00 | 451.00 |
BZ Other receivables | 1 869.00 | | 1 869.00 | 1 869.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 3 939.00 | 377.00 | 3 562.00 | 3 939.00 |
CO Grand total (0 to V) | 68 958.00 | 35 270.00 | 33 688.00 | 68 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 87 000.00 | 87 000.00 | | 87 000.00 |
DH Retained earnings | -61 560.00 | -69 007.00 | | -61 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 786.00 | 7 446.00 | | -1 786.00 |
DL TOTAL (I) | 23 653.00 | 25 440.00 | | 23 653.00 |
DU Loans and Debts from Credit Institutions (3) | 905.00 | | | 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 998.00 | 4 205.00 | | 2 998.00 |
DX Trade payables and related accounts | 4 018.00 | 5 422.00 | | 4 018.00 |
DY Tax and social security liabilities | 2 114.00 | 2 420.00 | | 2 114.00 |
EC TOTAL (IV) | 10 034.00 | 12 047.00 | | 10 034.00 |
EE Grand total (I to V) | 33 688.00 | 37 487.00 | | 33 688.00 |
EG Accrued income and payables due within one year | 10 034.00 | 12 047.00 | | 10 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 619.00 | | 91 619.00 | 91 619.00 |
FJ Net sales | 91 619.00 | | 91 619.00 | 91 619.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 85.00 | |
FR Total operating income (I) | | | 91 705.00 | |
FU Purchases of raw materials and other supplies | | | 22 968.00 | |
FV Inventory change (raw materials and supplies) | | | -1 050.00 | |
FW Other purchases and external expenses | | | 29 853.00 | |
FX Taxes, duties, and similar payments | | | 1 466.00 | |
FY Salaries and Wages | | | 29 869.00 | |
FZ Social Security Contributions | | | 8 980.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 995.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 93 086.00 | |
GG - OPERATING RESULT (I - II) | | | -1 381.00 | |
GR Interest and similar expenses | | | 888.00 | |
GU Total financial expenses (VI) | | | 888.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 357.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 357.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -357.00 | | -45.00 |
HK Income tax | -528.00 | -1 247.00 | | -528.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 705.00 | 91 138.00 | | 91 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 491.00 | 83 692.00 | | 93 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 786.00 | 7 446.00 | | -1 786.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 65 019.00 | | | 65 019.00 |
I4 DECREASES Grand Total | | | 65 019.00 | |
IO DECREASES Total including other intangible assets | | | 28 950.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 069.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 950.00 | | | 28 950.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 069.00 | | | 36 069.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 898.00 | 995.00 | | 33 898.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 898.00 | 995.00 | | 33 898.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 377.00 | 460.00 | 460.00 | 377.00 |
7B Total provisions for depreciation | 377.00 | 460.00 | 460.00 | 377.00 |
7C Grand total | 377.00 | 460.00 | 460.00 | 377.00 |
