| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 035.00 | | 45 035.00 | 45 035.00 |
AP Buildings | 33 439.00 | 33 439.00 | | 33 439.00 |
AR Technical installations, industrial equipment and tools | 4 700.00 | 3 534.00 | 1 166.00 | 4 700.00 |
AT Other tangible assets | 6 131.00 | 6 131.00 | | 6 131.00 |
BH Other financial assets | 19 056.00 | | 19 056.00 | 19 056.00 |
BJ TOTAL (I) | 108 361.00 | 43 104.00 | 65 257.00 | 108 361.00 |
BT Goods | 71 610.00 | | 71 610.00 | 71 610.00 |
BX Customers and related accounts | 4 304.00 | | 4 304.00 | 4 304.00 |
BZ Other receivables | 19 209.00 | | 19 209.00 | 19 209.00 |
CF Cash and cash equivalents | 60 389.00 | | 60 389.00 | 60 389.00 |
CJ TOTAL (II) | 155 512.00 | | 155 512.00 | 155 512.00 |
CO Grand total (0 to V) | 263 873.00 | 43 104.00 | 220 769.00 | 263 873.00 |
CP Shares due in less than one year | 19 056.00 | | | 19 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 686.00 | 42 686.00 | | 42 686.00 |
DD Legal reserve (1) | 4 269.00 | 4 269.00 | | 4 269.00 |
DE Statutory or contractual reserves | 303 926.00 | 303 926.00 | | 303 926.00 |
DH Retained earnings | -480 475.00 | -529 355.00 | | -480 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 555.00 | 48 881.00 | | -31 555.00 |
DL TOTAL (I) | -161 149.00 | -129 594.00 | | -161 149.00 |
DP Provisions for Risks | | 34 700.00 | | |
DR TOTAL (IV) | | 34 700.00 | | |
DU Loans and Debts from Credit Institutions (3) | 7 340.00 | 8 193.00 | | 7 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 500.00 | 173 500.00 | | 173 500.00 |
DX Trade payables and related accounts | | 26 993.00 | | |
DY Tax and social security liabilities | 14 633.00 | 12 612.00 | | 14 633.00 |
DZ Fixed asset liabilities and related accounts | 1 650.00 | 1 650.00 | | 1 650.00 |
EA Other liabilities | 184 795.00 | 158 607.00 | | 184 795.00 |
EC TOTAL (IV) | 381 918.00 | 381 555.00 | | 381 918.00 |
EE Grand total (I to V) | 220 769.00 | 286 661.00 | | 220 769.00 |
EG Accrued income and payables due within one year | 381 918.00 | 381 555.00 | | 381 918.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 340.00 | 8 193.00 | | 7 340.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 899 721.00 | | 899 721.00 | 899 721.00 |
FJ Net sales | 899 721.00 | | 899 721.00 | 899 721.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 700.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 934 426.00 | |
FS Purchases of goods (including customs duties) | | | 698 938.00 | |
FT Inventory change (goods) | | | 19 677.00 | |
FU Purchases of raw materials and other supplies | | | 6.00 | |
FW Other purchases and external expenses | | | 159 907.00 | |
FX Taxes, duties, and similar payments | | | 14 136.00 | |
FY Salaries and Wages | | | 54 653.00 | |
FZ Social Security Contributions | | | 18 010.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 284.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 965 615.00 | |
GG - OPERATING RESULT (I - II) | | | -31 189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8 170.00 | | |
HB Exceptional income from capital transactions | | 500.00 | | |
HD Total exceptional income (VII) | | 8 670.00 | | |
HE Exceptional expenses on management operations | 365.00 | 410.00 | | 365.00 |
HH Total exceptional expenses (VIII) | 365.00 | 410.00 | | 365.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -365.00 | 8 260.00 | | -365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 934 426.00 | 995 777.00 | | 934 426.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 965 980.00 | 946 897.00 | | 965 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 555.00 | 48 881.00 | | -31 555.00 |
