| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 190 000.00 | |
AT Other tangible assets | | | 40 634.00 | |
BH Other financial assets | | | 17 774.00 | |
BJ TOTAL (I) | | | 248 408.00 | |
BT Goods | | | 19 410.00 | |
BZ Other receivables | | | 12 554.00 | |
CF Cash and cash equivalents | | | 10 987.00 | |
CJ TOTAL (II) | | | 42 951.00 | |
CO Grand total (0 to V) | | | 291 359.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | | | 7 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 980.00 | | | 13 980.00 |
DL TOTAL (I) | 20 980.00 | | | 20 980.00 |
DU Loans and Debts from Credit Institutions (3) | 146 471.00 | | | 146 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 575.00 | | | 66 575.00 |
DX Trade payables and related accounts | 2 491.00 | | | 2 491.00 |
DY Tax and social security liabilities | 19 728.00 | | | 19 728.00 |
EA Other liabilities | 35 114.00 | | | 35 114.00 |
EC TOTAL (IV) | 270 379.00 | | | 270 379.00 |
EE Grand total (I to V) | 291 359.00 | | | 291 359.00 |
EI Including equity loans | 66 575.00 | | | 66 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 192 048.00 | |
FJ Net sales | | | 192 048.00 | |
FR Total operating income (I) | | | 192 049.00 | |
FS Purchases of goods (including customs duties) | | | 152 386.00 | |
FT Inventory change (goods) | | | -19 410.00 | |
FW Other purchases and external expenses | | | 26 407.00 | |
FX Taxes, duties, and similar payments | | | 5 065.00 | |
FY Salaries and Wages | | | 7 479.00 | |
FZ Social Security Contributions | | | 2 227.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 037.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 175 191.00 | |
GG - OPERATING RESULT (I - II) | | | 16 858.00 | |
GR Interest and similar expenses | | | 469.00 | |
GU Total financial expenses (VI) | | | 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 389.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 409.00 | | | 2 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 192 049.00 | | | 192 049.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 068.00 | | | 178 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 980.00 | | | 13 980.00 |