| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 899.00 | 898.00 | | 899.00 |
AH Goodwill | 6 022.00 | | 6 022.00 | 6 022.00 |
AR Technical installations, industrial equipment and tools | 5 488.00 | 5 488.00 | | 5 488.00 |
AT Other tangible assets | 37 005.00 | 37 005.00 | | 37 005.00 |
BH Other financial assets | 1 161.00 | | 1 161.00 | 1 161.00 |
BJ TOTAL (I) | 50 571.00 | 43 389.00 | 7 183.00 | 50 571.00 |
BT Goods | 39 432.00 | | 39 432.00 | 39 432.00 |
BX Customers and related accounts | 14 749.00 | | 14 749.00 | 14 749.00 |
BZ Other receivables | 2 972.00 | | 2 972.00 | 2 972.00 |
CF Cash and cash equivalents | 27 479.00 | | 27 479.00 | 27 479.00 |
CH Prepaid expenses | 1 747.00 | | 1 747.00 | 1 747.00 |
CJ TOTAL (II) | 86 379.00 | | 86 379.00 | 86 379.00 |
CO Grand total (0 to V) | 136 950.00 | 43 389.00 | 93 561.00 | 136 950.00 |
| |
| 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 | 53 329.00 | 50 294.00 | | 53 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 435.00 | 3 036.00 | | 3 435.00 |
DL TOTAL (I) | 65 149.00 | 61 714.00 | | 65 149.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 844.00 | 14 039.00 | | 13 844.00 |
DX Trade payables and related accounts | 7 230.00 | 10 402.00 | | 7 230.00 |
DY Tax and social security liabilities | 7 339.00 | 11 189.00 | | 7 339.00 |
EC TOTAL (IV) | 28 412.00 | 35 629.00 | | 28 412.00 |
EE Grand total (I to V) | 93 561.00 | 97 343.00 | | 93 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 92 919.00 | | 92 919.00 | 92 919.00 |
FJ Net sales | 92 919.00 | | 92 919.00 | 92 919.00 |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 92 940.00 | |
FS Purchases of goods (including customs duties) | | | 32 038.00 | |
FT Inventory change (goods) | | | 11 893.00 | |
FW Other purchases and external expenses | | | 17 037.00 | |
FX Taxes, duties, and similar payments | | | 1 443.00 | |
FY Salaries and Wages | | | 17 764.00 | |
FZ Social Security Contributions | | | 8 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 88 899.00 | |
GG - OPERATING RESULT (I - II) | | | 4 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 55.00 | | |
HH Total exceptional expenses (VIII) | | 55.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -55.00 | | |
HK Income tax | 606.00 | 483.00 | | 606.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 940.00 | 100 325.00 | | 92 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 505.00 | 97 289.00 | | 89 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 435.00 | 3 036.00 | | 3 435.00 |
| |
| 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 | 13 844.00 | 13 844.00 | | 13 844.00 |
8B Suppliers and Related Accounts | 7 230.00 | 7 230.00 | | 7 230.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 339.00 | 7 339.00 | | 7 339.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 629.00 | 19 468.00 | 1 161.00 | 20 629.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 412.00 | 28 412.00 | | 28 412.00 |
