| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AR Technical installations, industrial equipment and tools | 7 900.00 | 2 104.00 | 5 796.00 | 7 900.00 |
BH Other financial assets | 2 585.00 | | 2 585.00 | 2 585.00 |
BJ TOTAL (I) | 60 485.00 | 2 104.00 | 58 381.00 | 60 485.00 |
BL Raw materials, supplies | | | | |
BZ Other receivables | 973.00 | | 973.00 | 973.00 |
CF Cash and cash equivalents | 9 418.00 | | 9 418.00 | 9 418.00 |
CH Prepaid expenses | 529.00 | | 529.00 | 529.00 |
CJ TOTAL (II) | 10 920.00 | | 10 920.00 | 10 920.00 |
CO Grand total (0 to V) | 71 405.00 | 2 104.00 | 69 300.00 | 71 405.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 34 152.00 | 19 097.00 | | 34 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 894.00 | 15 056.00 | | 15 894.00 |
DL TOTAL (I) | 51 146.00 | 35 252.00 | | 51 146.00 |
DU Loans and Debts from Credit Institutions (3) | 14 808.00 | 24 962.00 | | 14 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 430.00 | 2 733.00 | | 2 430.00 |
DX Trade payables and related accounts | 474.00 | 847.00 | | 474.00 |
DY Tax and social security liabilities | 442.00 | 2 796.00 | | 442.00 |
EC TOTAL (IV) | 18 154.00 | 31 338.00 | | 18 154.00 |
EE Grand total (I to V) | 69 300.00 | 66 590.00 | | 69 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 167.00 | | 33 167.00 | 33 167.00 |
FJ Net sales | 33 167.00 | | 33 167.00 | 33 167.00 |
FO Operating subsidies | | | 9 717.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 42 886.00 | |
FU Purchases of raw materials and other supplies | | | 1 429.00 | |
FV Inventory change (raw materials and supplies) | | | 504.00 | |
FW Other purchases and external expenses | | | 20 755.00 | |
FX Taxes, duties, and similar payments | | | 969.00 | |
FY Salaries and Wages | | | 680.00 | |
FZ Social Security Contributions | | | 304.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 790.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 25 434.00 | |
GG - OPERATING RESULT (I - II) | | | 17 452.00 | |
GR Interest and similar expenses | | | 468.00 | |
GU Total financial expenses (VI) | | | 468.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 090.00 | 1 781.00 | | 1 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 886.00 | 38 649.00 | | 42 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 992.00 | 23 593.00 | | 26 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 894.00 | 15 056.00 | | 15 894.00 |
