| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 16 500.00 | | 16 500.00 | 16 500.00 |
AR Technical installations, industrial equipment and tools | 11 083.00 | 10 800.00 | 283.00 | 11 083.00 |
AT Other tangible assets | 579.00 | 579.00 | | 579.00 |
BJ TOTAL (I) | 28 163.00 | 11 380.00 | 16 783.00 | 28 163.00 |
BL Raw materials, supplies | 1 214.00 | | 1 214.00 | 1 214.00 |
BX Customers and related accounts | 2 387.00 | | 2 387.00 | 2 387.00 |
BZ Other receivables | 2 092.00 | | 2 092.00 | 2 092.00 |
CF Cash and cash equivalents | 9 241.00 | | 9 241.00 | 9 241.00 |
CJ TOTAL (II) | 14 936.00 | | 14 936.00 | 14 936.00 |
CO Grand total (0 to V) | 43 099.00 | 11 380.00 | 31 719.00 | 43 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 7 797.00 | 7 797.00 | | 7 797.00 |
DH Retained earnings | -11 513.00 | -10 603.00 | | -11 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 245.00 | -909.00 | | 3 245.00 |
DL TOTAL (I) | 27 029.00 | 23 783.00 | | 27 029.00 |
DU Loans and Debts from Credit Institutions (3) | 395.00 | 1 044.00 | | 395.00 |
DV Miscellaneous Loans and Financial Debts (4) | 187.00 | 540.00 | | 187.00 |
DX Trade payables and related accounts | 852.00 | 1 945.00 | | 852.00 |
DY Tax and social security liabilities | 1 385.00 | 5 128.00 | | 1 385.00 |
EA Other liabilities | 1 869.00 | | | 1 869.00 |
EC TOTAL (IV) | 4 690.00 | 8 658.00 | | 4 690.00 |
EE Grand total (I to V) | 31 719.00 | 32 442.00 | | 31 719.00 |
EG Accrued income and payables due within one year | 4 690.00 | 8 263.00 | | 4 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 931.00 | | 42 931.00 | 42 931.00 |
FJ Net sales | 42 931.00 | | 42 931.00 | 42 931.00 |
FO Operating subsidies | | | 4 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 47 464.00 | |
FU Purchases of raw materials and other supplies | | | 16 294.00 | |
FV Inventory change (raw materials and supplies) | | | 575.00 | |
FW Other purchases and external expenses | | | 18 023.00 | |
FX Taxes, duties, and similar payments | | | 396.00 | |
FY Salaries and Wages | | | 8 650.00 | |
FZ Social Security Contributions | | | -912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 850.00 | |
GE Other Expenses | | | 63.00 | |
GF Total Operating Expenses (II) | | | 43 940.00 | |
GG - OPERATING RESULT (I - II) | | | 3 524.00 | |
GR Interest and similar expenses | | | 36.00 | |
GU Total financial expenses (VI) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 242.00 | 831.00 | | 242.00 |
HH Total exceptional expenses (VIII) | 242.00 | 831.00 | | 242.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -242.00 | -831.00 | | -242.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 464.00 | 74 064.00 | | 47 464.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 219.00 | 74 974.00 | | 44 219.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 245.00 | -909.00 | | 3 245.00 |
