| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 34 000.00 | |
AT Other tangible assets | | | 2 102.00 | |
BH Other financial assets | | | 1 801.00 | |
BJ TOTAL (I) | | | 37 903.00 | |
BL Raw materials, supplies | | | 656.00 | |
BT Goods | | | 75.00 | |
BZ Other receivables | | | 1 143.00 | |
CF Cash and cash equivalents | | | 17 218.00 | |
CJ TOTAL (II) | | | 19 091.00 | |
CO Grand total (0 to V) | | | 56 994.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 38 110.00 | 30 768.00 | | 38 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 237.00 | 7 342.00 | | 4 237.00 |
DL TOTAL (I) | 45 647.00 | 41 410.00 | | 45 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 936.00 | 6 244.00 | | 4 936.00 |
DX Trade payables and related accounts | 2 762.00 | 2 944.00 | | 2 762.00 |
DY Tax and social security liabilities | 3 649.00 | 2 058.00 | | 3 649.00 |
EC TOTAL (IV) | 11 347.00 | 11 246.00 | | 11 347.00 |
EE Grand total (I to V) | 56 994.00 | 52 656.00 | | 56 994.00 |
EG Accrued income and payables due within one year | | 11 246.00 | | |
EI Including equity loans | 4 936.00 | | | 4 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 185.00 | |
FD Production sold - goods | | | 40 588.00 | |
FJ Net sales | | | 40 773.00 | |
FO Operating subsidies | | | 1 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 41 774.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 43.00 | |
FU Purchases of raw materials and other supplies | | | 1 986.00 | |
FV Inventory change (raw materials and supplies) | | | -214.00 | |
FW Other purchases and external expenses | | | 14 926.00 | |
FX Taxes, duties, and similar payments | | | 793.00 | |
FY Salaries and Wages | | | 14 500.00 | |
FZ Social Security Contributions | | | 4 350.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 394.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 36 791.00 | |
GG - OPERATING RESULT (I - II) | | | 4 982.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 985.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 748.00 | 502.00 | | 748.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 776.00 | 39 342.00 | | 41 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 539.00 | 32 000.00 | | 37 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 237.00 | 7 342.00 | | 4 237.00 |
| |
| 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 | 40 979.00 | | | 40 979.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 801.00 | |
I4 DECREASES Grand Total | | | 40 979.00 | |
IO DECREASES Total including other intangible assets | | | 34 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 178.00 | |
KD ACQUISITIONS Total including other intangible assets | 34 000.00 | | | 34 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 178.00 | | | 5 178.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 801.00 | | | 1 801.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 762.00 | 2 762.00 | | 2 762.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 585.00 | 8 585.00 | | 8 585.00 |
UT Other financial assets | 1 801.00 | | 1 801.00 | 1 801.00 |
UX Other trade receivables | 1 143.00 | 1 143.00 | | 1 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 944.00 | 1 143.00 | 1 801.00 | 2 944.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 347.00 | 11 347.00 | | 11 347.00 |
