| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 294 200.00 | | 294 200.00 | 294 200.00 |
AR Technical installations, industrial equipment and tools | 12 781.00 | 12 781.00 | | 12 781.00 |
AT Other tangible assets | 24 352.00 | 6 634.00 | 17 718.00 | 24 352.00 |
BJ TOTAL (I) | 331 334.00 | 19 415.00 | 311 918.00 | 331 334.00 |
BT Goods | 18 170.00 | | 18 170.00 | 18 170.00 |
BV Advances and down payments on orders | 147.00 | | 147.00 | 147.00 |
BX Customers and related accounts | 186 283.00 | | 186 283.00 | 186 283.00 |
BZ Other receivables | 21 293.00 | | 21 293.00 | 21 293.00 |
CF Cash and cash equivalents | 69 704.00 | | 69 704.00 | 69 704.00 |
CH Prepaid expenses | 2 815.00 | | 2 815.00 | 2 815.00 |
CJ TOTAL (II) | 298 413.00 | | 298 413.00 | 298 413.00 |
CO Grand total (0 to V) | 629 747.00 | 19 415.00 | 610 332.00 | 629 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 405 856.00 | 359 562.00 | | 405 856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 528.00 | 46 293.00 | | 13 528.00 |
DL TOTAL (I) | 420 484.00 | 406 956.00 | | 420 484.00 |
DU Loans and Debts from Credit Institutions (3) | 7 260.00 | 10 994.00 | | 7 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | 23.00 | | 1.00 |
DX Trade payables and related accounts | 120 813.00 | 104 786.00 | | 120 813.00 |
DY Tax and social security liabilities | 61 771.00 | 74 602.00 | | 61 771.00 |
EC TOTAL (IV) | 189 847.00 | 190 407.00 | | 189 847.00 |
EE Grand total (I to V) | 610 332.00 | 597 364.00 | | 610 332.00 |
EG Accrued income and payables due within one year | 186 358.00 | 183 147.00 | | 186 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 699 371.00 | | 1 699 371.00 | 1 699 371.00 |
FJ Net sales | 1 699 371.00 | | 1 699 371.00 | 1 699 371.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 372.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 699 745.00 | |
FS Purchases of goods (including customs duties) | | | 1 190 282.00 | |
FT Inventory change (goods) | | | -7 027.00 | |
FU Purchases of raw materials and other supplies | | | 1 799.00 | |
FW Other purchases and external expenses | | | 131 458.00 | |
FX Taxes, duties, and similar payments | | | 3 903.00 | |
FY Salaries and Wages | | | 252 216.00 | |
FZ Social Security Contributions | | | 115 664.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 303.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 690 603.00 | |
GG - OPERATING RESULT (I - II) | | | 9 141.00 | |
GR Interest and similar expenses | | | 153.00 | |
GU Total financial expenses (VI) | | | 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 000.00 | 14 000.00 | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | 14 000.00 | | 15 000.00 |
HE Exceptional expenses on management operations | 1 170.00 | 315.00 | | 1 170.00 |
HF Exceptional expenses on capital transactions | 11 987.00 | 8 573.00 | | 11 987.00 |
HH Total exceptional expenses (VIII) | 13 157.00 | 8 888.00 | | 13 157.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 842.00 | 5 111.00 | | 1 842.00 |
HK Income tax | -2 697.00 | 11 188.00 | | -2 697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 714 745.00 | 1 562 776.00 | | 1 714 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 701 216.00 | 1 516 482.00 | | 1 701 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 528.00 | 46 293.00 | | 13 528.00 |
HP References: Equipment leasing | 36 504.00 | 33 156.00 | | 36 504.00 |
