| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 288.00 | 288.00 | | 288.00 |
AH Goodwill | 64 440.00 | | 64 440.00 | 64 440.00 |
AR Technical installations, industrial equipment and tools | 6 597.00 | 6 597.00 | | 6 597.00 |
AT Other tangible assets | 32 551.00 | 30 277.00 | 2 273.00 | 32 551.00 |
BH Other financial assets | 409.00 | | 409.00 | 409.00 |
BJ TOTAL (I) | 104 285.00 | 37 163.00 | 67 122.00 | 104 285.00 |
BT Goods | 75 705.00 | | 75 705.00 | 75 705.00 |
BX Customers and related accounts | 440.00 | | 440.00 | 440.00 |
BZ Other receivables | 678.00 | | 678.00 | 678.00 |
CF Cash and cash equivalents | 807.00 | | 807.00 | 807.00 |
CH Prepaid expenses | 519.00 | | 519.00 | 519.00 |
CJ TOTAL (II) | 78 150.00 | | 78 150.00 | 78 150.00 |
CO Grand total (0 to V) | 182 435.00 | 37 163.00 | 145 272.00 | 182 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 582.00 | 68 582.00 | | 68 582.00 |
DD Legal reserve (1) | 3 118.00 | 3 046.00 | | 3 118.00 |
DG Other reserves | 46 539.00 | 49 136.00 | | 46 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 327.00 | 1 435.00 | | 7 327.00 |
DL TOTAL (I) | 125 566.00 | 122 199.00 | | 125 566.00 |
DU Loans and Debts from Credit Institutions (3) | 6 556.00 | | | 6 556.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73.00 | 76.00 | | 73.00 |
DX Trade payables and related accounts | 4 730.00 | 32 967.00 | | 4 730.00 |
DY Tax and social security liabilities | 6 401.00 | 4 782.00 | | 6 401.00 |
EA Other liabilities | 1 945.00 | 1 747.00 | | 1 945.00 |
EC TOTAL (IV) | 19 706.00 | 39 573.00 | | 19 706.00 |
EE Grand total (I to V) | 145 272.00 | 161 772.00 | | 145 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 289 321.00 | | 289 321.00 | 289 321.00 |
FG Production sold - services | 2 891.00 | | 2 891.00 | 2 891.00 |
FJ Net sales | 292 212.00 | | 292 212.00 | 292 212.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 764.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 293 976.00 | |
FS Purchases of goods (including customs duties) | | | 182 365.00 | |
FT Inventory change (goods) | | | 2 929.00 | |
FU Purchases of raw materials and other supplies | | | 6 143.00 | |
FW Other purchases and external expenses | | | 37 059.00 | |
FX Taxes, duties, and similar payments | | | 5 165.00 | |
FY Salaries and Wages | | | 43 369.00 | |
FZ Social Security Contributions | | | 3 442.00 | |
GB Operating Expenses - Provisions | | | 3 017.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 283 493.00 | |
GG - OPERATING RESULT (I - II) | | | 10 484.00 | |
GR Interest and similar expenses | | | 2 183.00 | |
GU Total financial expenses (VI) | | | 2 183.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 974.00 | | | 974.00 |
HL TOTAL REVENUE (I + III + V + VII) | 293 976.00 | | | 293 976.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 286 649.00 | | | 286 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 326.00 | | | 7 326.00 |
| |
| 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 | 4 730.00 | 4 730.00 | | 4 730.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 018.00 | 2 018.00 | | 2 018.00 |
UT Other financial assets | 409.00 | 409.00 | | 409.00 |
UX Other trade receivables | 678.00 | | | 678.00 |
VG Loans with a maturity of up to one year at origin | 6 556.00 | 6 556.00 | | 6 556.00 |
VS Prepaid expenses | 519.00 | | | 519.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 046.00 | 1 637.00 | 409.00 | 2 046.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 706.00 | 19 706.00 | | 19 706.00 |
