| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 211 013.00 | | 211 013.00 | 211 013.00 |
BJ TOTAL (I) | 211 013.00 | | 211 013.00 | 211 013.00 |
BV Advances and down payments on orders | 901.00 | | 901.00 | 901.00 |
BX Customers and related accounts | 83 844.00 | | 83 844.00 | 83 844.00 |
BZ Other receivables | 145 056.00 | | 145 056.00 | 145 056.00 |
CF Cash and cash equivalents | 59 993.00 | | 59 993.00 | 59 993.00 |
CJ TOTAL (II) | 289 794.00 | | 289 794.00 | 289 794.00 |
CO Grand total (0 to V) | 500 807.00 | | 500 807.00 | 500 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -2 555.00 | | | -2 555.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 345.00 | -2 555.00 | | 58 345.00 |
DL TOTAL (I) | 57 291.00 | -1 055.00 | | 57 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 223 591.00 | 211 013.00 | | 223 591.00 |
DW Advances and down payments received on current orders | 669.00 | 299.00 | | 669.00 |
DX Trade payables and related accounts | 6 290.00 | 4 329.00 | | 6 290.00 |
DY Tax and social security liabilities | 29 308.00 | 29 622.00 | | 29 308.00 |
EA Other liabilities | 183 659.00 | 146 675.00 | | 183 659.00 |
EC TOTAL (IV) | 443 516.00 | 391 938.00 | | 443 516.00 |
EE Grand total (I to V) | 500 807.00 | 390 883.00 | | 500 807.00 |
EI Including equity loans | 223 591.00 | | | 223 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 390 235.00 | | 390 235.00 | 390 235.00 |
FJ Net sales | 390 235.00 | | 390 235.00 | 390 235.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 980.00 | |
FQ Other income | | | 49.00 | |
FR Total operating income (I) | | | 391 263.00 | |
FW Other purchases and external expenses | | | 228 322.00 | |
FX Taxes, duties, and similar payments | | | 906.00 | |
FY Salaries and Wages | | | 77 201.00 | |
FZ Social Security Contributions | | | 6 094.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 312 553.00 | |
GG - OPERATING RESULT (I - II) | | | 78 710.00 | |
GR Interest and similar expenses | | | 355.00 | |
GU Total financial expenses (VI) | | | 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 189.00 | | | 189.00 |
HD Total exceptional income (VII) | 189.00 | | | 189.00 |
HE Exceptional expenses on management operations | 243.00 | | | 243.00 |
HH Total exceptional expenses (VIII) | 243.00 | | | 243.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54.00 | | | -54.00 |
HK Income tax | 19 955.00 | | | 19 955.00 |
HL TOTAL REVENUE (I + III + V + VII) | 391 452.00 | 294 643.00 | | 391 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 333 107.00 | 297 198.00 | | 333 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 345.00 | -2 555.00 | | 58 345.00 |
