| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 198 000.00 | | 198 000.00 | 198 000.00 |
AP Buildings | 14 928.00 | 11 515.00 | 3 413.00 | 14 928.00 |
AT Other tangible assets | 4 362.00 | 4 296.00 | 66.00 | 4 362.00 |
BH Other financial assets | 15 888.00 | | 15 888.00 | 15 888.00 |
BJ TOTAL (I) | 233 178.00 | 15 811.00 | 217 367.00 | 233 178.00 |
BT Goods | 4 655.00 | | 4 655.00 | 4 655.00 |
BX Customers and related accounts | 34 217.00 | | 34 217.00 | 34 217.00 |
BZ Other receivables | 32 424.00 | | 32 424.00 | 32 424.00 |
CF Cash and cash equivalents | 35 696.00 | | 35 696.00 | 35 696.00 |
CJ TOTAL (II) | 106 991.00 | | 106 991.00 | 106 991.00 |
CO Grand total (0 to V) | 340 169.00 | 15 811.00 | 324 358.00 | 340 169.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 399.00 | 399.00 | | 399.00 |
DH Retained earnings | 25 665.00 | 7 584.00 | | 25 665.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 737.00 | 18 081.00 | | 22 737.00 |
DL TOTAL (I) | 56 801.00 | 34 064.00 | | 56 801.00 |
DU Loans and Debts from Credit Institutions (3) | 43 426.00 | 57 760.00 | | 43 426.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 919.00 | 154 919.00 | | 154 919.00 |
DX Trade payables and related accounts | 26 684.00 | 18 001.00 | | 26 684.00 |
DY Tax and social security liabilities | 37 528.00 | 35 248.00 | | 37 528.00 |
EA Other liabilities | 5 000.00 | 5 000.00 | | 5 000.00 |
EC TOTAL (IV) | 267 557.00 | 270 927.00 | | 267 557.00 |
EE Grand total (I to V) | 324 358.00 | 304 991.00 | | 324 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 558 012.00 | | 558 012.00 | 558 012.00 |
FJ Net sales | 558 012.00 | | 558 012.00 | 558 012.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 558 019.00 | |
FS Purchases of goods (including customs duties) | | | 325 924.00 | |
FT Inventory change (goods) | | | -1 198.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 96 643.00 | |
FX Taxes, duties, and similar payments | | | 1 177.00 | |
FY Salaries and Wages | | | 83 946.00 | |
FZ Social Security Contributions | | | 19 734.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 272.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 529 507.00 | |
GG - OPERATING RESULT (I - II) | | | 28 512.00 | |
GR Interest and similar expenses | | | 1 511.00 | |
GU Total financial expenses (VI) | | | 1 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 651.00 | 166.00 | | 651.00 |
HH Total exceptional expenses (VIII) | 851.00 | 168.00 | | 851.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -851.00 | -168.00 | | -851.00 |
HK Income tax | 3 413.00 | 2 446.00 | | 3 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 558 019.00 | 484 069.00 | | 558 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 535 283.00 | 465 989.00 | | 535 283.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 737.00 | 18 081.00 | | 22 737.00 |
