| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 862.00 | 862.00 | | 862.00 |
AF Concessions, Patents and Similar Rights | 2 178.00 | 2 178.00 | | 2 178.00 |
AH Goodwill | 2 990.00 | | 2 990.00 | 2 990.00 |
AR Technical installations, industrial equipment and tools | 10 352.00 | 3 974.00 | 6 378.00 | 10 352.00 |
AT Other tangible assets | 1 721.00 | 1 604.00 | 117.00 | 1 721.00 |
BJ TOTAL (I) | 18 104.00 | 8 618.00 | 9 486.00 | 18 104.00 |
BL Raw materials, supplies | 10 025.00 | | 10 025.00 | 10 025.00 |
BT Goods | 17 162.00 | | 17 162.00 | 17 162.00 |
BX Customers and related accounts | 10 109.00 | | 10 109.00 | 10 109.00 |
BZ Other receivables | 7 016.00 | | 7 016.00 | 7 016.00 |
CH Prepaid expenses | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 44 372.00 | | 44 372.00 | 44 372.00 |
CO Grand total (0 to V) | 62 476.00 | 8 618.00 | 53 858.00 | 62 476.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DF Regulated reserves (1) | 528.00 | 528.00 | | 528.00 |
DH Retained earnings | -3 364.00 | -4 090.00 | | -3 364.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 295.00 | 726.00 | | 3 295.00 |
DL TOTAL (I) | 8 159.00 | 4 863.00 | | 8 159.00 |
DU Loans and Debts from Credit Institutions (3) | 3 881.00 | 15 493.00 | | 3 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 572.00 | 71.00 | | 572.00 |
DX Trade payables and related accounts | 7 318.00 | 7 314.00 | | 7 318.00 |
DY Tax and social security liabilities | 29 780.00 | 26 914.00 | | 29 780.00 |
EA Other liabilities | 4 148.00 | 102.00 | | 4 148.00 |
EC TOTAL (IV) | 45 699.00 | 49 893.00 | | 45 699.00 |
EE Grand total (I to V) | 53 858.00 | 54 757.00 | | 53 858.00 |
EG Accrued income and payables due within one year | 44 623.00 | 46 049.00 | | 44 623.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 27.00 | 1 853.00 | | 27.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 93 257.00 | | 93 257.00 | 93 257.00 |
FD Production sold - goods | 32 263.00 | | 32 263.00 | 32 263.00 |
FJ Net sales | 125 519.00 | | 125 519.00 | 125 519.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 125 536.00 | |
FS Purchases of goods (including customs duties) | | | 5 164.00 | |
FT Inventory change (goods) | | | 3 589.00 | |
FU Purchases of raw materials and other supplies | | | 23 263.00 | |
FV Inventory change (raw materials and supplies) | | | -2 245.00 | |
FW Other purchases and external expenses | | | 53 367.00 | |
FX Taxes, duties, and similar payments | | | 2 583.00 | |
FY Salaries and Wages | | | 30 193.00 | |
FZ Social Security Contributions | | | 75.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 205.00 | |
GE Other Expenses | | | 257.00 | |
GF Total Operating Expenses (II) | | | 118 452.00 | |
GG - OPERATING RESULT (I - II) | | | 7 084.00 | |
GN Positive exchange differences | | | 46.00 | |
GP Total financial income (V) | | | 46.00 | |
GR Interest and similar expenses | | | 528.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 528.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 240.00 | | | 240.00 |
HA Exceptional income from management transactions | | 375.00 | | |
HB Exceptional income from capital transactions | 300.00 | | | 300.00 |
HD Total exceptional income (VII) | 300.00 | 375.00 | | 300.00 |
HE Exceptional expenses on management operations | 2 404.00 | 330.00 | | 2 404.00 |
HF Exceptional expenses on capital transactions | 793.00 | | | 793.00 |
HH Total exceptional expenses (VIII) | 3 197.00 | 330.00 | | 3 197.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 897.00 | 45.00 | | -2 897.00 |
HK Income tax | 410.00 | -528.00 | | 410.00 |
HL TOTAL REVENUE (I + III + V + VII) | 125 882.00 | 123 418.00 | | 125 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 586.00 | 122 692.00 | | 122 586.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 295.00 | 726.00 | | 3 295.00 |
