| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 940.00 | 940.00 | | 940.00 |
AJ Other Intangible Assets | 632.00 | | 632.00 | 632.00 |
AR Technical installations, industrial equipment and tools | 3 987.00 | 3 987.00 | | 3 987.00 |
AT Other tangible assets | 12 266.00 | 10 313.00 | 1 953.00 | 12 266.00 |
BH Other financial assets | 3 300.00 | | 3 300.00 | 3 300.00 |
BJ TOTAL (I) | 21 250.00 | 15 240.00 | 6 010.00 | 21 250.00 |
BT Goods | 54 120.00 | | 54 120.00 | 54 120.00 |
BX Customers and related accounts | 270 043.00 | 1 988.00 | 268 055.00 | 270 043.00 |
BZ Other receivables | 35 950.00 | | 35 950.00 | 35 950.00 |
CF Cash and cash equivalents | 64 506.00 | | 64 506.00 | 64 506.00 |
CJ TOTAL (II) | 424 620.00 | 1 988.00 | 422 632.00 | 424 620.00 |
CO Grand total (0 to V) | 445 871.00 | 17 228.00 | 428 642.00 | 445 871.00 |
CP Shares due in less than one year | 3 300.00 | | | 3 300.00 |
CU Other investments | 125.00 | | 125.00 | 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 800.00 | 12 800.00 | | 12 800.00 |
DD Legal reserve (1) | 113 940.00 | 111 168.00 | | 113 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 399.00 | 32 772.00 | | 29 399.00 |
DL TOTAL (I) | 156 139.00 | 156 740.00 | | 156 139.00 |
DU Loans and Debts from Credit Institutions (3) | 3 833.00 | 9 155.00 | | 3 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 113.00 | 50 635.00 | | 33 113.00 |
DW Advances and down payments received on current orders | 975.00 | 975.00 | | 975.00 |
DX Trade payables and related accounts | 194 139.00 | 169 886.00 | | 194 139.00 |
DY Tax and social security liabilities | 40 443.00 | 48 098.00 | | 40 443.00 |
EC TOTAL (IV) | 272 504.00 | 278 749.00 | | 272 504.00 |
EE Grand total (I to V) | 428 642.00 | 435 489.00 | | 428 642.00 |
EF Of which regulated reserve for long-term capital gains | 112 660.00 | 109 888.00 | | 112 660.00 |
EG Accrued income and payables due within one year | 272 504.00 | 278 749.00 | | 272 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 730 977.00 | | 730 977.00 | 730 977.00 |
FG Production sold - services | 14 861.00 | | 14 861.00 | 14 861.00 |
FJ Net sales | 745 838.00 | | 745 838.00 | 745 838.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 745 840.00 | |
FS Purchases of goods (including customs duties) | | | 462 834.00 | |
FT Inventory change (goods) | | | -2 633.00 | |
FW Other purchases and external expenses | | | 84 013.00 | |
FX Taxes, duties, and similar payments | | | 10 555.00 | |
FY Salaries and Wages | | | 97 692.00 | |
FZ Social Security Contributions | | | 56 042.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 625.00 | |
GE Other Expenses | | | 150.00 | |
GF Total Operating Expenses (II) | | | 709 277.00 | |
GG - OPERATING RESULT (I - II) | | | 36 563.00 | |
GL Other interest and similar income | | | 364.00 | |
GP Total financial income (V) | | | 364.00 | |
GR Interest and similar expenses | | | 158.00 | |
GU Total financial expenses (VI) | | | 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 206.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 56 042.00 | 45 743.00 | | 56 042.00 |
HA Exceptional income from management transactions | 3 033.00 | 5 000.00 | | 3 033.00 |
HD Total exceptional income (VII) | 3 033.00 | 5 000.00 | | 3 033.00 |
HE Exceptional expenses on management operations | 5 215.00 | 135.00 | | 5 215.00 |
HH Total exceptional expenses (VIII) | 5 215.00 | 135.00 | | 5 215.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 182.00 | 4 865.00 | | -2 182.00 |
HK Income tax | 5 188.00 | 5 971.00 | | 5 188.00 |
HL TOTAL REVENUE (I + III + V + VII) | 749 237.00 | 681 849.00 | | 749 237.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 719 838.00 | 649 077.00 | | 719 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 399.00 | 32 772.00 | | 29 399.00 |
HP References: Equipment leasing | 8 951.00 | | | 8 951.00 |
