| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 954.00 | 14.00 | 940.00 | 954.00 |
AH Goodwill | 77 835.00 | | 77 835.00 | 77 835.00 |
AR Technical installations, industrial equipment and tools | 1 635.00 | 1 592.00 | 43.00 | 1 635.00 |
AT Other tangible assets | 3 146.00 | 2 644.00 | 502.00 | 3 146.00 |
BH Other financial assets | 2 046.00 | | 2 046.00 | 2 046.00 |
BJ TOTAL (I) | 85 616.00 | 4 250.00 | 81 366.00 | 85 616.00 |
BL Raw materials, supplies | 747.00 | | 747.00 | 747.00 |
BT Goods | 924.00 | | 924.00 | 924.00 |
BZ Other receivables | 2 600.00 | | 2 600.00 | 2 600.00 |
CF Cash and cash equivalents | 6 407.00 | | 6 407.00 | 6 407.00 |
CH Prepaid expenses | 189.00 | | 189.00 | 189.00 |
CJ TOTAL (II) | 10 868.00 | | 10 868.00 | 10 868.00 |
CO Grand total (0 to V) | 96 484.00 | 4 250.00 | 92 234.00 | 96 484.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 15 558.00 | 8 460.00 | | 15 558.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 704.00 | 7 098.00 | | 17 704.00 |
DL TOTAL (I) | 38 762.00 | 21 058.00 | | 38 762.00 |
DU Loans and Debts from Credit Institutions (3) | 13 879.00 | 27 455.00 | | 13 879.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 252.00 | 25 473.00 | | 22 252.00 |
DX Trade payables and related accounts | 6 874.00 | 1 187.00 | | 6 874.00 |
DY Tax and social security liabilities | 10 468.00 | 9 885.00 | | 10 468.00 |
EC TOTAL (IV) | 53 472.00 | 64 001.00 | | 53 472.00 |
EE Grand total (I to V) | 92 234.00 | 85 058.00 | | 92 234.00 |
EG Accrued income and payables due within one year | 53 472.00 | 50 122.00 | | 53 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 481.00 | | 3 481.00 | 3 481.00 |
FG Production sold - services | 85 659.00 | | 85 659.00 | 85 659.00 |
FJ Net sales | 89 140.00 | | 89 140.00 | 89 140.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 89 143.00 | |
FS Purchases of goods (including customs duties) | | | 1 867.00 | |
FT Inventory change (goods) | | | -268.00 | |
FU Purchases of raw materials and other supplies | | | 1 646.00 | |
FV Inventory change (raw materials and supplies) | | | -46.00 | |
FW Other purchases and external expenses | | | 20 366.00 | |
FX Taxes, duties, and similar payments | | | 3 579.00 | |
FY Salaries and Wages | | | 31 932.00 | |
FZ Social Security Contributions | | | 8 507.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 129.00 | |
GE Other Expenses | | | 239.00 | |
GF Total Operating Expenses (II) | | | 67 951.00 | |
GG - OPERATING RESULT (I - II) | | | 21 191.00 | |
GR Interest and similar expenses | | | 580.00 | |
GU Total financial expenses (VI) | | | 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 611.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 356.00 | | |
HD Total exceptional income (VII) | | 356.00 | | |
HF Exceptional expenses on capital transactions | 7.00 | | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7.00 | 356.00 | | -7.00 |
HK Income tax | 2 900.00 | 1 053.00 | | 2 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 143.00 | 81 988.00 | | 89 143.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 438.00 | 74 890.00 | | 71 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 704.00 | 7 098.00 | | 17 704.00 |
