| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 960.00 | 13 960.00 | | 13 960.00 |
AH Goodwill | 129 673.00 | | 129 673.00 | 129 673.00 |
AR Technical installations, industrial equipment and tools | 34 932.00 | 24 470.00 | 10 462.00 | 34 932.00 |
AT Other tangible assets | 112 081.00 | 106 022.00 | 6 058.00 | 112 081.00 |
BH Other financial assets | 2 372.00 | | 2 372.00 | 2 372.00 |
BJ TOTAL (I) | 317 018.00 | 144 452.00 | 172 566.00 | 317 018.00 |
BT Goods | 3 446.00 | | 3 446.00 | 3 446.00 |
BZ Other receivables | 970.00 | | 970.00 | 970.00 |
CD Marketable securities | 84 850.00 | | 84 850.00 | 84 850.00 |
CF Cash and cash equivalents | 74 191.00 | | 74 191.00 | 74 191.00 |
CJ TOTAL (II) | 163 456.00 | | 163 456.00 | 163 456.00 |
CO Grand total (0 to V) | 480 474.00 | 144 452.00 | 336 023.00 | 480 474.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 24 000.00 | | 24 000.00 | 24 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 204.00 | 38 204.00 | | 38 204.00 |
DD Legal reserve (1) | 3 820.00 | 3 820.00 | | 3 820.00 |
DG Other reserves | 71 423.00 | 71 423.00 | | 71 423.00 |
DH Retained earnings | 83 506.00 | 104 793.00 | | 83 506.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 396.00 | 28 713.00 | | 73 396.00 |
DL TOTAL (I) | 270 349.00 | 246 953.00 | | 270 349.00 |
DU Loans and Debts from Credit Institutions (3) | 84.00 | 98.00 | | 84.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 246.00 | 7 888.00 | | 2 246.00 |
DX Trade payables and related accounts | 18 721.00 | 15 384.00 | | 18 721.00 |
DY Tax and social security liabilities | 43 464.00 | 38 619.00 | | 43 464.00 |
EA Other liabilities | 1 158.00 | 1 113.00 | | 1 158.00 |
EC TOTAL (IV) | 65 674.00 | 63 102.00 | | 65 674.00 |
EE Grand total (I to V) | 336 023.00 | 310 055.00 | | 336 023.00 |
EG Accrued income and payables due within one year | 65 674.00 | 63 102.00 | | 65 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 709 241.00 | | 709 241.00 | 709 241.00 |
FJ Net sales | 709 241.00 | | 709 241.00 | 709 241.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 462.00 | |
FQ Other income | | | 20 075.00 | |
FR Total operating income (I) | | | 731 779.00 | |
FS Purchases of goods (including customs duties) | | | 345 487.00 | |
FT Inventory change (goods) | | | -49.00 | |
FU Purchases of raw materials and other supplies | | | 6 247.00 | |
FW Other purchases and external expenses | | | 74 326.00 | |
FX Taxes, duties, and similar payments | | | 5 293.00 | |
FY Salaries and Wages | | | 143 034.00 | |
FZ Social Security Contributions | | | 56 579.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 188.00 | |
GE Other Expenses | | | 106.00 | |
GF Total Operating Expenses (II) | | | 634 212.00 | |
GG - OPERATING RESULT (I - II) | | | 97 567.00 | |
GL Other interest and similar income | | | 272.00 | |
GP Total financial income (V) | | | 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 686.00 | | |
HH Total exceptional expenses (VIII) | | 1 686.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 686.00 | | |
HK Income tax | 24 443.00 | 5 298.00 | | 24 443.00 |
HL TOTAL REVENUE (I + III + V + VII) | 732 051.00 | 701 199.00 | | 732 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 658 655.00 | 672 487.00 | | 658 655.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 396.00 | 28 713.00 | | 73 396.00 |
