| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 305.00 | 305.00 | | 305.00 |
AH Goodwill | 63 266.00 | | 63 266.00 | 63 266.00 |
AP Buildings | 32 937.00 | 32 191.00 | 746.00 | 32 937.00 |
AR Technical installations, industrial equipment and tools | 784.00 | 784.00 | | 784.00 |
AT Other tangible assets | 27 747.00 | 27 061.00 | 686.00 | 27 747.00 |
BD Other fixed assets | 90.00 | | 90.00 | 90.00 |
BH Other financial assets | 2 155.00 | | 2 155.00 | 2 155.00 |
BJ TOTAL (I) | 128 523.00 | 60 340.00 | 68 183.00 | 128 523.00 |
BL Raw materials, supplies | 4 760.00 | | 4 760.00 | 4 760.00 |
BT Goods | 11 902.00 | | 11 902.00 | 11 902.00 |
BV Advances and down payments on orders | 200.00 | | 200.00 | 200.00 |
BZ Other receivables | 17 368.00 | | 17 368.00 | 17 368.00 |
CF Cash and cash equivalents | 512.00 | | 512.00 | 512.00 |
CH Prepaid expenses | 767.00 | | 767.00 | 767.00 |
CJ TOTAL (II) | 35 509.00 | | 35 509.00 | 35 509.00 |
CO Grand total (0 to V) | 164 032.00 | 60 340.00 | 103 692.00 | 164 032.00 |
CU Other investments | 1 239.00 | | 1 239.00 | 1 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 28 839.00 | 24 067.00 | | 28 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 878.00 | 4 772.00 | | 2 878.00 |
DL TOTAL (I) | 40 102.00 | 37 224.00 | | 40 102.00 |
DU Loans and Debts from Credit Institutions (3) | 13 329.00 | 12 667.00 | | 13 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 465.00 | 2 853.00 | | 2 465.00 |
DX Trade payables and related accounts | 27 080.00 | 28 683.00 | | 27 080.00 |
DY Tax and social security liabilities | 17 935.00 | 17 906.00 | | 17 935.00 |
EA Other liabilities | 2 781.00 | 2 781.00 | | 2 781.00 |
EC TOTAL (IV) | 63 590.00 | 64 889.00 | | 63 590.00 |
EE Grand total (I to V) | 103 692.00 | 102 113.00 | | 103 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 20 077.00 | | 20 077.00 | 20 077.00 |
FG Production sold - services | 108 279.00 | | 108 279.00 | 108 279.00 |
FJ Net sales | 128 356.00 | | 128 356.00 | 128 356.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 000.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 129 366.00 | |
FS Purchases of goods (including customs duties) | | | 12 308.00 | |
FT Inventory change (goods) | | | 54.00 | |
FU Purchases of raw materials and other supplies | | | 6 872.00 | |
FV Inventory change (raw materials and supplies) | | | -2 265.00 | |
FW Other purchases and external expenses | | | 38 178.00 | |
FX Taxes, duties, and similar payments | | | 4 734.00 | |
FY Salaries and Wages | | | 50 070.00 | |
FZ Social Security Contributions | | | 21 166.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 313.00 | |
GE Other Expenses | | | 280.00 | |
GF Total Operating Expenses (II) | | | 131 710.00 | |
GG - OPERATING RESULT (I - II) | | | -2 344.00 | |
GL Other interest and similar income | | | 5 504.00 | |
GP Total financial income (V) | | | 5 504.00 | |
GR Interest and similar expenses | | | 224.00 | |
GU Total financial expenses (VI) | | | 224.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 990.00 | | | 990.00 |
HH Total exceptional expenses (VIII) | 990.00 | | | 990.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -990.00 | | | -990.00 |
HK Income tax | -933.00 | | | -933.00 |
HL TOTAL REVENUE (I + III + V + VII) | 134 870.00 | 145 263.00 | | 134 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 992.00 | 140 491.00 | | 131 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 878.00 | 4 772.00 | | 2 878.00 |
