| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 000.00 | | 9 000.00 | 9 000.00 |
AH Goodwill | 164 725.00 | | 164 725.00 | 164 725.00 |
AP Buildings | 16 300.00 | 14 625.00 | 1 675.00 | 16 300.00 |
AR Technical installations, industrial equipment and tools | 1 050.00 | 1 050.00 | | 1 050.00 |
AT Other tangible assets | 5 622.00 | 5 348.00 | 274.00 | 5 622.00 |
BH Other financial assets | 7 270.00 | | 7 270.00 | 7 270.00 |
BJ TOTAL (I) | 203 967.00 | 21 023.00 | 182 945.00 | 203 967.00 |
BL Raw materials, supplies | 8 666.00 | | 8 666.00 | 8 666.00 |
BZ Other receivables | 5 637.00 | | 5 637.00 | 5 637.00 |
CF Cash and cash equivalents | 63 672.00 | | 63 672.00 | 63 672.00 |
CH Prepaid expenses | 3 313.00 | | 3 313.00 | 3 313.00 |
CJ TOTAL (II) | 81 288.00 | | 81 288.00 | 81 288.00 |
CO Grand total (0 to V) | 285 255.00 | 21 023.00 | 264 233.00 | 285 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 150 250.00 | 136 783.00 | | 150 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 638.00 | 13 467.00 | | 27 638.00 |
DL TOTAL (I) | 188 887.00 | 161 250.00 | | 188 887.00 |
DU Loans and Debts from Credit Institutions (3) | 20 127.00 | 20 338.00 | | 20 127.00 |
DX Trade payables and related accounts | 4 852.00 | 6 588.00 | | 4 852.00 |
DY Tax and social security liabilities | 50 367.00 | 42 776.00 | | 50 367.00 |
EC TOTAL (IV) | 75 345.00 | 69 702.00 | | 75 345.00 |
EE Grand total (I to V) | 264 233.00 | 230 952.00 | | 264 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 296 797.00 | | 296 797.00 | 296 797.00 |
FJ Net sales | 296 797.00 | | 296 797.00 | 296 797.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 537.00 | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 299 369.00 | |
FU Purchases of raw materials and other supplies | | | 26 675.00 | |
FV Inventory change (raw materials and supplies) | | | 1 498.00 | |
FW Other purchases and external expenses | | | 77 708.00 | |
FX Taxes, duties, and similar payments | | | 4 911.00 | |
FY Salaries and Wages | | | 108 236.00 | |
FZ Social Security Contributions | | | 32 761.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 941.00 | |
GE Other Expenses | | | 12 684.00 | |
GF Total Operating Expenses (II) | | | 266 415.00 | |
GG - OPERATING RESULT (I - II) | | | 32 954.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 14.00 | 1 648.00 | | 14.00 |
HB Exceptional income from capital transactions | | 9 350.00 | | |
HD Total exceptional income (VII) | 14.00 | 10 998.00 | | 14.00 |
HE Exceptional expenses on management operations | 539.00 | 7 040.00 | | 539.00 |
HF Exceptional expenses on capital transactions | | 258.00 | | |
HH Total exceptional expenses (VIII) | 539.00 | 7 298.00 | | 539.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -525.00 | 3 700.00 | | -525.00 |
HK Income tax | 4 792.00 | 2 176.00 | | 4 792.00 |
HL TOTAL REVENUE (I + III + V + VII) | 299 384.00 | 312 149.00 | | 299 384.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 271 746.00 | 298 682.00 | | 271 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 638.00 | 13 467.00 | | 27 638.00 |
HP References: Equipment leasing | 10 269.00 | 18 417.00 | | 10 269.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 20 127.00 | 20 127.00 | | 20 127.00 |
8B Suppliers and Related Accounts | 4 852.00 | 4 852.00 | | 4 852.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 220.00 | 8 950.00 | 7 270.00 | 16 220.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 345.00 | 75 345.00 | | 75 345.00 |
