| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 433.00 | 1 433.00 | | 1 433.00 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AR Technical installations, industrial equipment and tools | 728.00 | 546.00 | 181.00 | 728.00 |
AT Other tangible assets | 33 321.00 | 21 004.00 | 12 316.00 | 33 321.00 |
AV Fixed assets in progress | 1 651.00 | | 1 651.00 | 1 651.00 |
BF Loans | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 72 134.00 | 22 983.00 | 49 150.00 | 72 134.00 |
BX Customers and related accounts | 800.00 | | 800.00 | 800.00 |
BZ Other receivables | 209.00 | | 209.00 | 209.00 |
CF Cash and cash equivalents | 2 682.00 | | 2 682.00 | 2 682.00 |
CJ TOTAL (II) | 3 691.00 | | 3 691.00 | 3 691.00 |
CO Grand total (0 to V) | 75 826.00 | 22 983.00 | 52 842.00 | 75 826.00 |
| |
| 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) | 2 099.00 | 2 060.00 | | 2 099.00 |
DF Regulated reserves (1) | 492.00 | 492.00 | | 492.00 |
DH Retained earnings | 39 392.00 | 38 650.00 | | 39 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 251.00 | 780.00 | | 251.00 |
DL TOTAL (I) | 50 235.00 | 49 983.00 | | 50 235.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 375.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 94.00 | | | 94.00 |
DX Trade payables and related accounts | 1 587.00 | 768.00 | | 1 587.00 |
DY Tax and social security liabilities | 425.00 | 535.00 | | 425.00 |
EA Other liabilities | 500.00 | 995.00 | | 500.00 |
EC TOTAL (IV) | 2 607.00 | 7 675.00 | | 2 607.00 |
EE Grand total (I to V) | 52 842.00 | 57 658.00 | | 52 842.00 |
EG Accrued income and payables due within one year | 2 607.00 | 7 675.00 | | 2 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 653.00 | | 29 653.00 | 29 653.00 |
FJ Net sales | 29 653.00 | | 29 653.00 | 29 653.00 |
FR Total operating income (I) | | | 29 653.00 | |
FW Other purchases and external expenses | | | 20 657.00 | |
FX Taxes, duties, and similar payments | | | 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 997.00 | |
GE Other Expenses | | | 1 590.00 | |
GF Total Operating Expenses (II) | | | 28 828.00 | |
GG - OPERATING RESULT (I - II) | | | 825.00 | |
GR Interest and similar expenses | | | 148.00 | |
GU Total financial expenses (VI) | | | 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 676.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -90.00 | | |
HK Income tax | 425.00 | 535.00 | | 425.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 653.00 | 29 986.00 | | 29 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 401.00 | 29 205.00 | | 29 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 251.00 | 780.00 | | 251.00 |
