| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 214 252.00 | |
AP Buildings | | | 5 451.00 | |
AT Other tangible assets | | | 6 615.00 | |
BH Other financial assets | | | 6 293.00 | |
BJ TOTAL (I) | | | 232 612.00 | |
BL Raw materials, supplies | | | 6 924.00 | |
BX Customers and related accounts | | | 1 405.00 | |
BZ Other receivables | | | 10 397.00 | |
CF Cash and cash equivalents | | | 775.00 | |
CH Prepaid expenses | | | 3 061.00 | |
CJ TOTAL (II) | | | 22 562.00 | |
CO Grand total (0 to V) | | | 255 174.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 133 332.00 | 108 700.00 | | 133 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 695.00 | 24 632.00 | | 14 695.00 |
DL TOTAL (I) | 170 027.00 | 155 332.00 | | 170 027.00 |
DU Loans and Debts from Credit Institutions (3) | 13 756.00 | 35 690.00 | | 13 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 494.00 | 60 225.00 | | 57 494.00 |
DX Trade payables and related accounts | 6 144.00 | 3 970.00 | | 6 144.00 |
DY Tax and social security liabilities | 7 752.00 | 8 040.00 | | 7 752.00 |
EC TOTAL (IV) | 85 147.00 | 107 924.00 | | 85 147.00 |
EE Grand total (I to V) | 255 174.00 | 263 256.00 | | 255 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 211 119.00 | |
FJ Net sales | | | 213 106.00 | |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 452.00 | |
FR Total operating income (I) | | | 214 558.00 | |
FS Purchases of goods (including customs duties) | | | 70 504.00 | |
FV Inventory change (raw materials and supplies) | | | -2 258.00 | |
FW Other purchases and external expenses | | | 45 638.00 | |
FX Taxes, duties, and similar payments | | | 4 275.00 | |
FY Salaries and Wages | | | 60 686.00 | |
FZ Social Security Contributions | | | 8 452.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 479.00 | |
GE Other Expenses | | | 1 732.00 | |
GF Total Operating Expenses (II) | | | 196 508.00 | |
GG - OPERATING RESULT (I - II) | | | 18 050.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 516.00 | |
GR Interest and similar expenses | | | 1 120.00 | |
GU Total financial expenses (VI) | | | 1 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 147.00 | 254.00 | | 147.00 |
HH Total exceptional expenses (VIII) | 147.00 | 254.00 | | 147.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -147.00 | -254.00 | | -147.00 |
HK Income tax | 2 087.00 | 2 106.00 | | 2 087.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 558.00 | 233 837.00 | | 214 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 199 862.00 | 209 205.00 | | 199 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 695.00 | 24 632.00 | | 14 695.00 |
