| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 820.00 | 4 820.00 | | 4 820.00 |
AH Goodwill | 83 000.00 | | 83 000.00 | 83 000.00 |
AR Technical installations, industrial equipment and tools | 13 960.00 | 10 837.00 | 3 123.00 | 13 960.00 |
AT Other tangible assets | 42 702.00 | 16 497.00 | 26 205.00 | 42 702.00 |
BH Other financial assets | 4 433.00 | | 4 433.00 | 4 433.00 |
BJ TOTAL (I) | 148 915.00 | 32 154.00 | 116 761.00 | 148 915.00 |
BL Raw materials, supplies | 3 212.00 | | 3 212.00 | 3 212.00 |
BZ Other receivables | 2 178.00 | | 2 178.00 | 2 178.00 |
CF Cash and cash equivalents | 24 950.00 | | 24 950.00 | 24 950.00 |
CJ TOTAL (II) | 30 341.00 | | 30 341.00 | 30 341.00 |
CO Grand total (0 to V) | 179 256.00 | 32 154.00 | 147 102.00 | 179 256.00 |
| |
| 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 |
DH Retained earnings | 26 652.00 | | | 26 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 183.00 | 26 652.00 | | 21 183.00 |
DL TOTAL (I) | 48 935.00 | 27 752.00 | | 48 935.00 |
DU Loans and Debts from Credit Institutions (3) | 69 808.00 | 89 135.00 | | 69 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 191.00 | 8 200.00 | | 191.00 |
DX Trade payables and related accounts | 12 862.00 | 8 646.00 | | 12 862.00 |
DY Tax and social security liabilities | 15 305.00 | 16 197.00 | | 15 305.00 |
EC TOTAL (IV) | 98 167.00 | 122 179.00 | | 98 167.00 |
EE Grand total (I to V) | 147 102.00 | 149 930.00 | | 147 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 255 902.00 | | 255 902.00 | 255 902.00 |
FJ Net sales | 255 902.00 | | 255 902.00 | 255 902.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 534.00 | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 258 461.00 | |
FU Purchases of raw materials and other supplies | | | 82 163.00 | |
FV Inventory change (raw materials and supplies) | | | -733.00 | |
FW Other purchases and external expenses | | | 60 591.00 | |
FX Taxes, duties, and similar payments | | | 4 006.00 | |
FY Salaries and Wages | | | 68 855.00 | |
FZ Social Security Contributions | | | 14 180.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 380.00 | |
GE Other Expenses | | | 34.00 | |
GF Total Operating Expenses (II) | | | 236 476.00 | |
GG - OPERATING RESULT (I - II) | | | 21 985.00 | |
GR Interest and similar expenses | | | 1 463.00 | |
GU Total financial expenses (VI) | | | 1 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 536.00 | 90.00 | | 536.00 |
HH Total exceptional expenses (VIII) | 536.00 | 90.00 | | 536.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -536.00 | -90.00 | | -536.00 |
HK Income tax | -1 197.00 | -1 056.00 | | -1 197.00 |
HL TOTAL REVENUE (I + III + V + VII) | 258 461.00 | 258 788.00 | | 258 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 278.00 | 232 136.00 | | 237 278.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 183.00 | 26 652.00 | | 21 183.00 |
HP References: Equipment leasing | 1 136.00 | 1 136.00 | | 1 136.00 |
HQ References: Real Estate Leasing | 2 666.00 | 2 726.00 | | 2 666.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 191.00 | | | 191.00 |
8B Suppliers and Related Accounts | 12 862.00 | | | 12 862.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 306.00 | | | 15 306.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 611.00 | 2 178.00 | | 6 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 167.00 | | | 98 167.00 |
