| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | | |
AH Goodwill | | | 387 450.00 | |
AT Other tangible assets | | | 42 735.00 | |
AV Fixed assets in progress | | | | |
BH Other financial assets | | | 4 183.00 | |
BJ TOTAL (I) | | | 486 270.00 | |
BT Goods | | | 109 608.00 | |
BX Customers and related accounts | | | 19 021.00 | |
BZ Other receivables | | | 24 929.00 | |
CF Cash and cash equivalents | | | 121 156.00 | |
CH Prepaid expenses | | | 4 238.00 | |
CJ TOTAL (II) | | | 278 954.00 | |
CO Grand total (0 to V) | | | 765 225.00 | |
CU Other investments | | | 51 902.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 116 900.00 | 100 763.00 | | 116 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 545.00 | 35 137.00 | | 9 545.00 |
DL TOTAL (I) | 181 446.00 | 190 900.00 | | 181 446.00 |
DU Loans and Debts from Credit Institutions (3) | 139 541.00 | 166 126.00 | | 139 541.00 |
DV Miscellaneous Loans and Financial Debts (4) | 235 426.00 | 159 170.00 | | 235 426.00 |
DX Trade payables and related accounts | 154 512.00 | 95 555.00 | | 154 512.00 |
DY Tax and social security liabilities | 54 298.00 | 46 019.00 | | 54 298.00 |
EC TOTAL (IV) | 583 779.00 | 466 871.00 | | 583 779.00 |
EE Grand total (I to V) | 765 225.00 | 657 772.00 | | 765 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 284 822.00 | |
FJ Net sales | | | 1 308 345.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 065.00 | |
FT Inventory change (goods) | | | -19 479.00 | |
FV Inventory change (raw materials and supplies) | | | 120.00 | |
FW Other purchases and external expenses | | | 75 193.00 | |
FX Taxes, duties, and similar payments | | | 4 980.00 | |
FY Salaries and Wages | | | 160 165.00 | |
FZ Social Security Contributions | | | 199 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 055.00 | |
GF Total Operating Expenses (II) | | | 115 881.00 | |
GG - OPERATING RESULT (I - II) | | | 11 975.00 | |
GP Total financial income (V) | | | 362.00 | |
GU Total financial expenses (VI) | | | 2 755.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 37.00 | 4 804.00 | | 37.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 545.00 | 35 137.00 | | 9 545.00 |