| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AT Other tangible assets | 38 412.00 | 22 879.00 | 15 533.00 | 38 412.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 110 412.00 | 22 879.00 | 87 533.00 | 110 412.00 |
BX Customers and related accounts | 12 156.00 | | 12 156.00 | 12 156.00 |
BZ Other receivables | 1 529.00 | | 1 529.00 | 1 529.00 |
CF Cash and cash equivalents | 4 785.00 | | 4 785.00 | 4 785.00 |
CJ TOTAL (II) | 18 472.00 | | 18 472.00 | 18 472.00 |
CO Grand total (0 to V) | 128 885.00 | 22 879.00 | 106 005.00 | 128 885.00 |
CS Evaluated investments - equity method | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 000.00 | 31 000.00 | | 31 000.00 |
DD Legal reserve (1) | 640.00 | 436.00 | | 640.00 |
DG Other reserves | 12 170.00 | 8 298.00 | | 12 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 148.00 | 4 075.00 | | 7 148.00 |
DL TOTAL (I) | 50 959.00 | 43 810.00 | | 50 959.00 |
DU Loans and Debts from Credit Institutions (3) | 4 770.00 | 11 710.00 | | 4 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 338.00 | 45 338.00 | | 45 338.00 |
DW Advances and down payments received on current orders | 1 650.00 | | | 1 650.00 |
DX Trade payables and related accounts | | 2 436.00 | | |
DY Tax and social security liabilities | 3 287.00 | 4 554.00 | | 3 287.00 |
EA Other liabilities | | 378.00 | | |
EC TOTAL (IV) | 55 046.00 | 64 417.00 | | 55 046.00 |
EE Grand total (I to V) | 106 005.00 | 108 228.00 | | 106 005.00 |
EG Accrued income and payables due within one year | | 53 953.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 29 961.00 | |
FJ Net sales | | | 29 961.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 818.00 | |
FR Total operating income (I) | | | 31 778.00 | |
FW Other purchases and external expenses | | | 19 264.00 | |
FX Taxes, duties, and similar payments | | | 335.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 679.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 279.00 | |
GG - OPERATING RESULT (I - II) | | | 8 499.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GR Interest and similar expenses | | | 90.00 | |
GU Total financial expenses (VI) | | | 90.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -90.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 230 000.00 | | |
HD Total exceptional income (VII) | | 230 000.00 | | |
HF Exceptional expenses on capital transactions | | 225 975.00 | | |
HH Total exceptional expenses (VIII) | | 225 975.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 025.00 | | |
HK Income tax | 1 261.00 | 719.00 | | 1 261.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 778.00 | 256 224.00 | | 31 778.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 630.00 | 252 148.00 | | 24 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 148.00 | 4 076.00 | | 7 148.00 |
