| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 669.00 | | 3 669.00 | 3 669.00 |
BJ TOTAL (I) | 3 669.00 | | 3 669.00 | 3 669.00 |
BX Customers and related accounts | 881.00 | | 881.00 | 881.00 |
BZ Other receivables | 273 586.00 | | 273 586.00 | 273 586.00 |
CF Cash and cash equivalents | 96 545.00 | | 96 545.00 | 96 545.00 |
CJ TOTAL (II) | 371 011.00 | | 371 011.00 | 371 011.00 |
CO Grand total (0 to V) | 374 680.00 | | 374 680.00 | 374 680.00 |
CP Shares due in less than one year | 3 669.00 | | | 3 669.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10.00 | 10.00 | | 10.00 |
DD Legal reserve (1) | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | 291 588.00 | 231 577.00 | | 291 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 646.00 | 60 011.00 | | 12 646.00 |
DL TOTAL (I) | 304 245.00 | 291 599.00 | | 304 245.00 |
DU Loans and Debts from Credit Institutions (3) | 111.00 | | | 111.00 |
DX Trade payables and related accounts | 54 609.00 | 95 899.00 | | 54 609.00 |
DY Tax and social security liabilities | 15 715.00 | 91 707.00 | | 15 715.00 |
EA Other liabilities | | 1 082.00 | | |
EC TOTAL (IV) | 70 435.00 | 188 688.00 | | 70 435.00 |
EE Grand total (I to V) | 374 680.00 | 480 287.00 | | 374 680.00 |
EG Accrued income and payables due within one year | 70 435.00 | 188 688.00 | | 70 435.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 111.00 | | | 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 247 537.00 | 295 744.00 | 1 543 281.00 | 1 247 537.00 |
FG Production sold - services | 236 288.00 | | 236 288.00 | 236 288.00 |
FJ Net sales | 1 483 825.00 | 295 744.00 | 1 779 569.00 | 1 483 825.00 |
FQ Other income | | | 243.00 | |
FR Total operating income (I) | | | 1 779 812.00 | |
FS Purchases of goods (including customs duties) | | | 1 036 863.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 725 634.00 | |
FX Taxes, duties, and similar payments | | | 962.00 | |
GE Other Expenses | | | 337.00 | |
GF Total Operating Expenses (II) | | | 1 763 797.00 | |
GG - OPERATING RESULT (I - II) | | | 16 016.00 | |
GS Negative differences of foreign exchange | | | 3 062.00 | |
GU Total financial expenses (VI) | | | 3 062.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 062.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 14 344.00 | | | 14 344.00 |
HD Total exceptional income (VII) | 14 344.00 | | | 14 344.00 |
HE Exceptional expenses on management operations | 12 420.00 | 2 163.00 | | 12 420.00 |
HH Total exceptional expenses (VIII) | 12 420.00 | 2 163.00 | | 12 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 924.00 | -2 163.00 | | 1 924.00 |
HK Income tax | 2 232.00 | 19 523.00 | | 2 232.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 794 156.00 | 3 178 635.00 | | 1 794 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 781 510.00 | 3 118 624.00 | | 1 781 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 646.00 | 60 011.00 | | 12 646.00 |
