| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 342.00 | 3 342.00 | | 3 342.00 |
AH Goodwill | 130 000.00 | | 130 000.00 | 130 000.00 |
AR Technical installations, industrial equipment and tools | 42 945.00 | 18 366.00 | 24 580.00 | 42 945.00 |
AT Other tangible assets | 27 632.00 | 27 477.00 | 155.00 | 27 632.00 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 204 418.00 | 49 184.00 | 155 234.00 | 204 418.00 |
BT Goods | 30 797.00 | | 30 797.00 | 30 797.00 |
BX Customers and related accounts | 5 175.00 | | 5 175.00 | 5 175.00 |
BZ Other receivables | 5 396.00 | | 5 396.00 | 5 396.00 |
CF Cash and cash equivalents | 9 575.00 | | 9 575.00 | 9 575.00 |
CH Prepaid expenses | 1 704.00 | | 1 704.00 | 1 704.00 |
CJ TOTAL (II) | 52 647.00 | | 52 647.00 | 52 647.00 |
CO Grand total (0 to V) | 257 066.00 | 49 184.00 | 207 881.00 | 257 066.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DG Other reserves | 117 209.00 | 94 884.00 | | 117 209.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 551.00 | 22 325.00 | | 28 551.00 |
DL TOTAL (I) | 154 120.00 | 125 569.00 | | 154 120.00 |
DU Loans and Debts from Credit Institutions (3) | 24 099.00 | | | 24 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 164.00 | 44 756.00 | | 20 164.00 |
DX Trade payables and related accounts | 6 323.00 | 7 168.00 | | 6 323.00 |
DY Tax and social security liabilities | 3 176.00 | 3 762.00 | | 3 176.00 |
EC TOTAL (IV) | 53 761.00 | 55 686.00 | | 53 761.00 |
EE Grand total (I to V) | 207 881.00 | 181 254.00 | | 207 881.00 |
EG Accrued income and payables due within one year | 34 511.00 | 55 686.00 | | 34 511.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 144 736.00 | |
FJ Net sales | | | 144 736.00 | |
FQ Other income | | | 401.00 | |
FR Total operating income (I) | | | 145 136.00 | |
FS Purchases of goods (including customs duties) | | | 53 142.00 | |
FT Inventory change (goods) | | | 1 447.00 | |
FW Other purchases and external expenses | | | 24 420.00 | |
FX Taxes, duties, and similar payments | | | 2 881.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 11 340.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 443.00 | |
GF Total Operating Expenses (II) | | | 112 673.00 | |
GG - OPERATING RESULT (I - II) | | | 32 464.00 | |
GR Interest and similar expenses | | | 45.00 | |
GU Total financial expenses (VI) | | | 45.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 172.00 | | | 172.00 |
HB Exceptional income from capital transactions | 2 000.00 | | | 2 000.00 |
HD Total exceptional income (VII) | 2 172.00 | | | 2 172.00 |
HE Exceptional expenses on management operations | 917.00 | 816.00 | | 917.00 |
HH Total exceptional expenses (VIII) | 917.00 | 816.00 | | 917.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 255.00 | -816.00 | | 1 255.00 |
HK Income tax | 5 122.00 | 3 940.00 | | 5 122.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 308.00 | 141 753.00 | | 147 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 757.00 | 119 428.00 | | 118 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 551.00 | 22 325.00 | | 28 551.00 |
