| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 130 000.00 | | 130 000.00 | 130 000.00 |
AT Other tangible assets | 37 399.00 | 10 475.00 | 26 924.00 | 37 399.00 |
BH Other financial assets | 3 421.00 | | 3 421.00 | 3 421.00 |
BJ TOTAL (I) | 170 820.00 | 10 475.00 | 160 344.00 | 170 820.00 |
BL Raw materials, supplies | 180.00 | | 180.00 | 180.00 |
BT Goods | 27 570.00 | | 27 570.00 | 27 570.00 |
BZ Other receivables | 3 960.00 | | 3 960.00 | 3 960.00 |
CD Marketable securities | 9 598.00 | | 9 598.00 | 9 598.00 |
CF Cash and cash equivalents | 60 812.00 | | 60 812.00 | 60 812.00 |
CH Prepaid expenses | 1 341.00 | | 1 341.00 | 1 341.00 |
CJ TOTAL (II) | 103 461.00 | | 103 461.00 | 103 461.00 |
CO Grand total (0 to V) | 274 281.00 | 10 475.00 | 263 806.00 | 274 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 314.00 | 29 763.00 | | 31 314.00 |
DL TOTAL (I) | 47 814.00 | 44 763.00 | | 47 814.00 |
DU Loans and Debts from Credit Institutions (3) | 119 814.00 | 140 051.00 | | 119 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 263.00 | 15 710.00 | | 28 263.00 |
DX Trade payables and related accounts | 30 332.00 | 29 634.00 | | 30 332.00 |
DY Tax and social security liabilities | 35 022.00 | 21 788.00 | | 35 022.00 |
EA Other liabilities | 2 561.00 | 1 018.00 | | 2 561.00 |
EC TOTAL (IV) | 215 991.00 | 208 200.00 | | 215 991.00 |
EE Grand total (I to V) | 263 806.00 | 252 963.00 | | 263 806.00 |
EG Accrued income and payables due within one year | 116 875.00 | 8 386.00 | | 116 875.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 220 836.00 | | 220 836.00 | 220 836.00 |
FG Production sold - services | 972.00 | | 972.00 | 972.00 |
FJ Net sales | 221 808.00 | | 221 808.00 | 221 808.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 221 810.00 | |
FS Purchases of goods (including customs duties) | | | 86 820.00 | |
FT Inventory change (goods) | | | -4 258.00 | |
FU Purchases of raw materials and other supplies | | | 1 026.00 | |
FV Inventory change (raw materials and supplies) | | | -29.00 | |
FW Other purchases and external expenses | | | 46 315.00 | |
FX Taxes, duties, and similar payments | | | 2 142.00 | |
FY Salaries and Wages | | | 37 336.00 | |
FZ Social Security Contributions | | | 6 559.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 486.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 182 397.00 | |
GG - OPERATING RESULT (I - II) | | | 39 414.00 | |
GL Other interest and similar income | | | 54.00 | |
GP Total financial income (V) | | | 54.00 | |
GR Interest and similar expenses | | | 2 943.00 | |
GU Total financial expenses (VI) | | | 2 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 889.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 39.00 | | | 39.00 |
HH Total exceptional expenses (VIII) | 39.00 | | | 39.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39.00 | | | -39.00 |
HK Income tax | 5 171.00 | 6 344.00 | | 5 171.00 |
HL TOTAL REVENUE (I + III + V + VII) | 221 864.00 | 169 295.00 | | 221 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 550.00 | 139 532.00 | | 190 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 314.00 | 29 763.00 | | 31 314.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 990.00 | 6 486.00 | | 3 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 990.00 | 6 486.00 | | 3 990.00 |
| |
| 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 | 30 332.00 | 30 332.00 | | 30 332.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 824.00 | 30 824.00 | | 30 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 991.00 | 116 875.00 | 99 117.00 | 215 991.00 |
