| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 668.00 | 2 668.00 | | 2 668.00 |
AH Goodwill | 137 081.00 | | 137 081.00 | 137 081.00 |
AR Technical installations, industrial equipment and tools | 56 788.00 | 54 756.00 | 2 032.00 | 56 788.00 |
AT Other tangible assets | 60 291.00 | 47 917.00 | 12 374.00 | 60 291.00 |
BD Other fixed assets | 1 210.00 | | 1 210.00 | 1 210.00 |
BH Other financial assets | 3 165.00 | | 3 165.00 | 3 165.00 |
BJ TOTAL (I) | 261 204.00 | 105 342.00 | 155 862.00 | 261 204.00 |
BL Raw materials, supplies | 11 049.00 | | 11 049.00 | 11 049.00 |
BT Goods | 1 226.00 | | 1 226.00 | 1 226.00 |
BZ Other receivables | 3 873.00 | | 3 873.00 | 3 873.00 |
CF Cash and cash equivalents | 4 013.00 | | 4 013.00 | 4 013.00 |
CH Prepaid expenses | 4 682.00 | | 4 682.00 | 4 682.00 |
CJ TOTAL (II) | 24 844.00 | | 24 844.00 | 24 844.00 |
CO Grand total (0 to V) | 286 048.00 | 105 342.00 | 180 707.00 | 286 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 70 060.00 | 56 652.00 | | 70 060.00 |
DH Retained earnings | 64 010.00 | 64 010.00 | | 64 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 606.00 | 13 409.00 | | 3 606.00 |
DL TOTAL (I) | 146 061.00 | 142 455.00 | | 146 061.00 |
DU Loans and Debts from Credit Institutions (3) | 211.00 | 7 488.00 | | 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 242.00 | 1 903.00 | | 2 242.00 |
DX Trade payables and related accounts | 10 874.00 | 9 937.00 | | 10 874.00 |
DY Tax and social security liabilities | 21 318.00 | 22 501.00 | | 21 318.00 |
EC TOTAL (IV) | 34 645.00 | 41 830.00 | | 34 645.00 |
EE Grand total (I to V) | 180 707.00 | 184 285.00 | | 180 707.00 |
EG Accrued income and payables due within one year | 34 645.00 | 41 830.00 | | 34 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 19 678.00 | | 19 678.00 | 19 678.00 |
FG Production sold - services | 184 712.00 | | 184 712.00 | 184 712.00 |
FJ Net sales | 204 390.00 | | 204 390.00 | 204 390.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 627.00 | |
FQ Other income | | | 75.00 | |
FR Total operating income (I) | | | 206 092.00 | |
FS Purchases of goods (including customs duties) | | | 1 961.00 | |
FT Inventory change (goods) | | | -182.00 | |
FU Purchases of raw materials and other supplies | | | 22 943.00 | |
FV Inventory change (raw materials and supplies) | | | -396.00 | |
FW Other purchases and external expenses | | | 50 206.00 | |
FX Taxes, duties, and similar payments | | | 6 626.00 | |
FY Salaries and Wages | | | 86 336.00 | |
FZ Social Security Contributions | | | 27 676.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 633.00 | |
GE Other Expenses | | | 342.00 | |
GF Total Operating Expenses (II) | | | 203 144.00 | |
GG - OPERATING RESULT (I - II) | | | 2 948.00 | |
GR Interest and similar expenses | | | 745.00 | |
GU Total financial expenses (VI) | | | 745.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 627.00 | | | 1 627.00 |
A2 TOTAL ASSETS | 18 843.00 | 18 037.00 | | 18 843.00 |
A4 Equity method investments | 188.00 | 185.00 | | 188.00 |
HB Exceptional income from capital transactions | 4 400.00 | | | 4 400.00 |
HD Total exceptional income (VII) | 4 400.00 | | | 4 400.00 |
HF Exceptional expenses on capital transactions | 2 773.00 | | | 2 773.00 |
HH Total exceptional expenses (VIII) | 2 773.00 | | | 2 773.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 627.00 | | | 1 627.00 |
HK Income tax | 223.00 | 1 888.00 | | 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 492.00 | 208 951.00 | | 210 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 885.00 | 195 542.00 | | 206 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 606.00 | 13 409.00 | | 3 606.00 |
HQ References: Real Estate Leasing | 2 909.00 | | | 2 909.00 |
