| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 010 000.00 | 253 000.00 | 757 000.00 | 1 010 000.00 |
AP Buildings | 13 584.00 | 13 584.00 | | 13 584.00 |
AR Technical installations, industrial equipment and tools | 386.00 | 371.00 | 15.00 | 386.00 |
AT Other tangible assets | 31 126.00 | 16 078.00 | 15 048.00 | 31 126.00 |
BJ TOTAL (I) | 1 056 112.00 | 283 033.00 | 773 079.00 | 1 056 112.00 |
BT Goods | 52 331.00 | | 52 331.00 | 52 331.00 |
BX Customers and related accounts | 10 751.00 | | 10 751.00 | 10 751.00 |
BZ Other receivables | 9 764.00 | | 9 764.00 | 9 764.00 |
CD Marketable securities | 11 000.00 | | 11 000.00 | 11 000.00 |
CF Cash and cash equivalents | 15 845.00 | | 15 845.00 | 15 845.00 |
CH Prepaid expenses | 3 079.00 | | 3 079.00 | 3 079.00 |
CJ TOTAL (II) | 102 770.00 | | 102 770.00 | 102 770.00 |
CO Grand total (0 to V) | 1 158 881.00 | 283 033.00 | 875 848.00 | 1 158 881.00 |
CU Other investments | 1 016.00 | | 1 016.00 | 1 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 190 051.00 | 129 936.00 | | 190 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 821.00 | 60 116.00 | | 52 821.00 |
DL TOTAL (I) | 253 872.00 | 201 051.00 | | 253 872.00 |
DU Loans and Debts from Credit Institutions (3) | 424 716.00 | 476 196.00 | | 424 716.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 034.00 | 124 132.00 | | 124 034.00 |
DX Trade payables and related accounts | 66 983.00 | 67 055.00 | | 66 983.00 |
DY Tax and social security liabilities | 6 244.00 | 23 901.00 | | 6 244.00 |
EC TOTAL (IV) | 621 976.00 | 691 284.00 | | 621 976.00 |
EE Grand total (I to V) | 875 848.00 | 892 335.00 | | 875 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 818 736.00 | | 818 736.00 | 818 736.00 |
FJ Net sales | 818 736.00 | | 818 736.00 | 818 736.00 |
FO Operating subsidies | | | 11 931.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 508.00 | |
FQ Other income | | | 462.00 | |
FR Total operating income (I) | | | 831 638.00 | |
FS Purchases of goods (including customs duties) | | | 604 717.00 | |
FT Inventory change (goods) | | | 3 065.00 | |
FW Other purchases and external expenses | | | 35 730.00 | |
FX Taxes, duties, and similar payments | | | 2 392.00 | |
FY Salaries and Wages | | | 72 630.00 | |
FZ Social Security Contributions | | | 35 701.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 010.00 | |
GE Other Expenses | | | 44.00 | |
GF Total Operating Expenses (II) | | | 757 289.00 | |
GG - OPERATING RESULT (I - II) | | | 74 349.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 8 440.00 | |
GU Total financial expenses (VI) | | | 8 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 087.00 | 18 783.00 | | 13 087.00 |
HL TOTAL REVENUE (I + III + V + VII) | 831 638.00 | 871 312.00 | | 831 638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 778 816.00 | 811 196.00 | | 778 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 821.00 | 60 116.00 | | 52 821.00 |
| |
| 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 | 124 034.00 | 124 034.00 | | 124 034.00 |
8B Suppliers and Related Accounts | 66 983.00 | 66 983.00 | | 66 983.00 |
VG Loans with a maturity of up to one year at origin | 424 716.00 | 47 701.00 | 198 120.00 | 424 716.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 244.00 | 6 244.00 | | 6 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 594.00 | 23 594.00 | | 23 594.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 621 976.00 | 244 962.00 | 198 120.00 | 621 976.00 |
