| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 785.00 | 8 437.00 | 1 348.00 | 9 785.00 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 12 939.00 | 10 436.00 | 2 503.00 | 12 939.00 |
BH Other financial assets | 980.00 | | 980.00 | 980.00 |
BJ TOTAL (I) | 123 854.00 | 18 874.00 | 104 981.00 | 123 854.00 |
BT Goods | 9 270.00 | | 9 270.00 | 9 270.00 |
BZ Other receivables | 705.00 | | 705.00 | 705.00 |
CF Cash and cash equivalents | 11 127.00 | | 11 127.00 | 11 127.00 |
CJ TOTAL (II) | 21 102.00 | | 21 102.00 | 21 102.00 |
CO Grand total (0 to V) | 144 956.00 | 18 874.00 | 126 083.00 | 144 956.00 |
CP Shares due in less than one year | 980.00 | | | 980.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 29 402.00 | 15 064.00 | | 29 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 314.00 | 14 338.00 | | 8 314.00 |
DL TOTAL (I) | 39 916.00 | 31 602.00 | | 39 916.00 |
DU Loans and Debts from Credit Institutions (3) | 46 682.00 | 70 295.00 | | 46 682.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 775.00 | 8 004.00 | | 26 775.00 |
DX Trade payables and related accounts | 8 896.00 | 9 262.00 | | 8 896.00 |
DY Tax and social security liabilities | 3 814.00 | 2 762.00 | | 3 814.00 |
EC TOTAL (IV) | 86 167.00 | 90 323.00 | | 86 167.00 |
EE Grand total (I to V) | 126 083.00 | 121 925.00 | | 126 083.00 |
EG Accrued income and payables due within one year | 56 575.00 | 43 667.00 | | 56 575.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 7 045.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 255 874.00 | | 255 874.00 | 255 874.00 |
FG Production sold - services | 3 562.00 | | 3 562.00 | 3 562.00 |
FJ Net sales | 259 436.00 | | 259 436.00 | 259 436.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 546.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 260 990.00 | |
FS Purchases of goods (including customs duties) | | | 119 429.00 | |
FT Inventory change (goods) | | | -779.00 | |
FU Purchases of raw materials and other supplies | | | 18 706.00 | |
FW Other purchases and external expenses | | | 41 644.00 | |
FX Taxes, duties, and similar payments | | | 4 332.00 | |
FY Salaries and Wages | | | 44 547.00 | |
FZ Social Security Contributions | | | 12 587.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 410.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 244 880.00 | |
GG - OPERATING RESULT (I - II) | | | 16 110.00 | |
GO Net income from sales of marketable securities | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 7 132.00 | |
GU Total financial expenses (VI) | | | 7 132.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 130.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 302.00 | 90.00 | | 302.00 |
HH Total exceptional expenses (VIII) | 302.00 | 90.00 | | 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -302.00 | -90.00 | | -302.00 |
HK Income tax | 365.00 | 893.00 | | 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 992.00 | 284 553.00 | | 260 992.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 678.00 | 270 215.00 | | 252 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 314.00 | 14 338.00 | | 8 314.00 |
