| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 356 288.00 | 43 087.00 | 313 200.00 | 356 288.00 |
AR Technical installations, industrial equipment and tools | 29 466.00 | 25 078.00 | 4 389.00 | 29 466.00 |
AT Other tangible assets | 52 707.00 | 43 558.00 | 9 150.00 | 52 707.00 |
BH Other financial assets | 4 011.00 | | 4 011.00 | 4 011.00 |
BJ TOTAL (I) | 447 872.00 | 111 723.00 | 336 150.00 | 447 872.00 |
BT Goods | 476 455.00 | | 476 455.00 | 476 455.00 |
BX Customers and related accounts | 798 850.00 | | 798 850.00 | 798 850.00 |
BZ Other receivables | 393 113.00 | | 393 113.00 | 393 113.00 |
CF Cash and cash equivalents | 30 412.00 | | 30 412.00 | 30 412.00 |
CJ TOTAL (II) | 1 698 830.00 | | 1 698 830.00 | 1 698 830.00 |
CO Grand total (0 to V) | 2 146 703.00 | 111 723.00 | 2 034 980.00 | 2 146 703.00 |
CP Shares due in less than one year | 4 011.00 | | | 4 011.00 |
CU Other investments | 5 400.00 | | 5 400.00 | 5 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 45 504.00 | 45 504.00 | | 45 504.00 |
DH Retained earnings | -570 520.00 | -189 843.00 | | -570 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 309.00 | -380 677.00 | | 27 309.00 |
DL TOTAL (I) | -409 707.00 | -437 016.00 | | -409 707.00 |
DU Loans and Debts from Credit Institutions (3) | 696 823.00 | 696 664.00 | | 696 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152.00 | 2.00 | | 152.00 |
DX Trade payables and related accounts | 1 246 454.00 | 831 754.00 | | 1 246 454.00 |
DY Tax and social security liabilities | 312 626.00 | 209 470.00 | | 312 626.00 |
EA Other liabilities | 188 632.00 | 143 999.00 | | 188 632.00 |
EC TOTAL (IV) | 2 444 687.00 | 1 881 890.00 | | 2 444 687.00 |
EE Grand total (I to V) | 2 034 980.00 | 1 444 874.00 | | 2 034 980.00 |
EG Accrued income and payables due within one year | 2 444 687.00 | 1 881 890.00 | | 2 444 687.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 273 281.00 | 273 122.00 | | 273 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 505 410.00 | | 1 505 410.00 | 1 505 410.00 |
FG Production sold - services | 42 827.00 | | 42 827.00 | 42 827.00 |
FJ Net sales | 1 548 237.00 | | 1 548 237.00 | 1 548 237.00 |
FM Inventory production | | | 2 548.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 830.00 | |
FQ Other income | | | 114.00 | |
FR Total operating income (I) | | | 1 553 729.00 | |
FS Purchases of goods (including customs duties) | | | 672 683.00 | |
FT Inventory change (goods) | | | 35 899.00 | |
FW Other purchases and external expenses | | | 429 346.00 | |
FX Taxes, duties, and similar payments | | | 17 365.00 | |
FY Salaries and Wages | | | 242 333.00 | |
FZ Social Security Contributions | | | 96 907.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 599.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 1 524 164.00 | |
GG - OPERATING RESULT (I - II) | | | 29 566.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 254.00 | |
GP Total financial income (V) | | | 254.00 | |
GR Interest and similar expenses | | | 489.00 | |
GU Total financial expenses (VI) | | | 489.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 830.00 | 3 789.00 | | 2 830.00 |
A2 TOTAL ASSETS | 29 684.00 | 9 952.00 | | 29 684.00 |
HA Exceptional income from management transactions | 2 523.00 | 13 161.00 | | 2 523.00 |
HD Total exceptional income (VII) | 2 523.00 | 13 161.00 | | 2 523.00 |
HE Exceptional expenses on management operations | 4 546.00 | 24 513.00 | | 4 546.00 |
HH Total exceptional expenses (VIII) | 4 546.00 | 24 513.00 | | 4 546.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 022.00 | -11 352.00 | | -2 022.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 556 507.00 | 914 193.00 | | 1 556 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 529 198.00 | 1 294 870.00 | | 1 529 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 309.00 | -380 677.00 | | 27 309.00 |
HP References: Equipment leasing | 6 371.00 | 6 950.00 | | 6 371.00 |
