| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 557.00 | 3 160.00 | 1 396.00 | 4 557.00 |
AH Goodwill | 64 000.00 | | 64 000.00 | 64 000.00 |
AR Technical installations, industrial equipment and tools | 10 191.00 | 5 170.00 | 5 020.00 | 10 191.00 |
AT Other tangible assets | 5 575.00 | 2 887.00 | 2 688.00 | 5 575.00 |
BH Other financial assets | 3 773.00 | | 3 773.00 | 3 773.00 |
BJ TOTAL (I) | 88 097.00 | 11 218.00 | 76 878.00 | 88 097.00 |
BL Raw materials, supplies | 2 690.00 | | 2 690.00 | 2 690.00 |
BX Customers and related accounts | 6 877.00 | | 6 877.00 | 6 877.00 |
BZ Other receivables | 777.00 | | 777.00 | 777.00 |
CF Cash and cash equivalents | 829.00 | | 829.00 | 829.00 |
CJ TOTAL (II) | 11 174.00 | | 11 174.00 | 11 174.00 |
CO Grand total (0 to V) | 99 272.00 | 11 218.00 | 88 053.00 | 99 272.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500.00 | 4 500.00 | | 4 500.00 |
DD Legal reserve (1) | 450.00 | 450.00 | | 450.00 |
DG Other reserves | 1 213.00 | 1 213.00 | | 1 213.00 |
DH Retained earnings | 17 049.00 | 10 596.00 | | 17 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 233.00 | 6 452.00 | | 9 233.00 |
DL TOTAL (I) | 32 445.00 | 23 212.00 | | 32 445.00 |
DU Loans and Debts from Credit Institutions (3) | 43 344.00 | 51 502.00 | | 43 344.00 |
DW Advances and down payments received on current orders | 72.00 | | | 72.00 |
DX Trade payables and related accounts | 5 392.00 | 3 777.00 | | 5 392.00 |
DY Tax and social security liabilities | 6 797.00 | 8 709.00 | | 6 797.00 |
EC TOTAL (IV) | 55 607.00 | 63 989.00 | | 55 607.00 |
EE Grand total (I to V) | 88 053.00 | 87 201.00 | | 88 053.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 127 880.00 | 127 880.00 | |
FJ Net sales | | 127 880.00 | 127 880.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 271.00 | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 129 177.00 | |
FU Purchases of raw materials and other supplies | | | 44 199.00 | |
FV Inventory change (raw materials and supplies) | | | -1 682.00 | |
FW Other purchases and external expenses | | | 34 582.00 | |
FX Taxes, duties, and similar payments | | | 817.00 | |
FY Salaries and Wages | | | 28 378.00 | |
FZ Social Security Contributions | | | 8 321.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 941.00 | |
GE Other Expenses | | | 737.00 | |
GF Total Operating Expenses (II) | | | 118 295.00 | |
GG - OPERATING RESULT (I - II) | | | 10 881.00 | |
GR Interest and similar expenses | | | 1 381.00 | |
GU Total financial expenses (VI) | | | 1 381.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 267.00 | 17.00 | | 267.00 |
HH Total exceptional expenses (VIII) | 267.00 | 17.00 | | 267.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -267.00 | -17.00 | | -267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 177.00 | 128 548.00 | | 129 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 944.00 | 120 094.00 | | 119 944.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 233.00 | 6 452.00 | | 9 233.00 |
