| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 400.00 | | 400.00 | 400.00 |
AH Goodwill | 49 433.00 | | 49 433.00 | 49 433.00 |
AR Technical installations, industrial equipment and tools | 15 635.00 | 4 916.00 | 10 719.00 | 15 635.00 |
AT Other tangible assets | 15 431.00 | 2 732.00 | 12 699.00 | 15 431.00 |
BD Other fixed assets | 66.00 | | 66.00 | 66.00 |
BH Other financial assets | 2 047.00 | | 2 047.00 | 2 047.00 |
BJ TOTAL (I) | 83 012.00 | 7 648.00 | 75 364.00 | 83 012.00 |
BL Raw materials, supplies | 3 209.00 | | 3 209.00 | 3 209.00 |
BT Goods | 4 827.00 | | 4 827.00 | 4 827.00 |
BZ Other receivables | 7 162.00 | | 7 162.00 | 7 162.00 |
CF Cash and cash equivalents | 44 559.00 | | 44 559.00 | 44 559.00 |
CH Prepaid expenses | 156.00 | | 156.00 | 156.00 |
CJ TOTAL (II) | 59 913.00 | | 59 913.00 | 59 913.00 |
CO Grand total (0 to V) | 142 925.00 | 7 648.00 | 135 277.00 | 142 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DH Retained earnings | 20 490.00 | 7 979.00 | | 20 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75.00 | 12 511.00 | | 75.00 |
DL TOTAL (I) | 20 566.00 | 20 490.00 | | 20 566.00 |
DU Loans and Debts from Credit Institutions (3) | 67 335.00 | 23 586.00 | | 67 335.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 568.00 | 15 298.00 | | 20 568.00 |
DX Trade payables and related accounts | 2 303.00 | 806.00 | | 2 303.00 |
DY Tax and social security liabilities | 19 630.00 | 12 821.00 | | 19 630.00 |
DZ Fixed asset liabilities and related accounts | 4 875.00 | | | 4 875.00 |
EC TOTAL (IV) | 114 711.00 | 52 511.00 | | 114 711.00 |
EE Grand total (I to V) | 135 277.00 | 73 001.00 | | 135 277.00 |
EG Accrued income and payables due within one year | 59 429.00 | 33 706.00 | | 59 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 14 430.00 | |
FG Production sold - services | | | 125 445.00 | |
FJ Net sales | | | 139 876.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 455.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 144 331.00 | |
FS Purchases of goods (including customs duties) | | | 6 671.00 | |
FT Inventory change (goods) | | | -3 783.00 | |
FU Purchases of raw materials and other supplies | | | 15 911.00 | |
FV Inventory change (raw materials and supplies) | | | -1 105.00 | |
FW Other purchases and external expenses | | | 42 680.00 | |
FX Taxes, duties, and similar payments | | | 2 923.00 | |
FY Salaries and Wages | | | 54 171.00 | |
FZ Social Security Contributions | | | 15 632.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 221.00 | |
GE Other Expenses | | | 2 980.00 | |
GF Total Operating Expenses (II) | | | 139 302.00 | |
GG - OPERATING RESULT (I - II) | | | 5 029.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 604.00 | |
GU Total financial expenses (VI) | | | 604.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 350.00 | 34.00 | | 4 350.00 |
HH Total exceptional expenses (VIII) | 4 350.00 | 34.00 | | 4 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 350.00 | -34.00 | | -4 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 332.00 | 104 808.00 | | 144 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 256.00 | 92 297.00 | | 144 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75.00 | 12 511.00 | | 75.00 |
