| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 986.00 | |
AT Other tangible assets | | | 6 547.00 | |
BH Other financial assets | | | 2 236.00 | |
BJ TOTAL (I) | | | 92 769.00 | |
BL Raw materials, supplies | | | 2 209.00 | |
BT Goods | | | | |
BX Customers and related accounts | | | 457.00 | |
BZ Other receivables | | | 11 059.00 | |
CF Cash and cash equivalents | | | 5 535.00 | |
CJ TOTAL (II) | | | 19 261.00 | |
CO Grand total (0 to V) | | | 112 030.00 | |
| |
| 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 |
DG Other reserves | 16 993.00 | 16 993.00 | | 16 993.00 |
DH Retained earnings | 13 347.00 | | | 13 347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 021.00 | 13 347.00 | | 14 021.00 |
DL TOTAL (I) | 55 361.00 | 41 340.00 | | 55 361.00 |
DU Loans and Debts from Credit Institutions (3) | 21 268.00 | 25 430.00 | | 21 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 510.00 | 44 775.00 | | 26 510.00 |
DX Trade payables and related accounts | 3 510.00 | 13 941.00 | | 3 510.00 |
DY Tax and social security liabilities | 5 381.00 | 4 737.00 | | 5 381.00 |
EA Other liabilities | | 6 252.00 | | |
EC TOTAL (IV) | 56 669.00 | 95 135.00 | | 56 669.00 |
EE Grand total (I to V) | 112 030.00 | 136 475.00 | | 112 030.00 |
EG Accrued income and payables due within one year | 56 669.00 | 75 875.00 | | 56 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 322.00 | |
FD Production sold - goods | | | 144 710.00 | |
FJ Net sales | | | 146 032.00 | |
FO Operating subsidies | | | 3 462.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 149 494.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 42 474.00 | |
FV Inventory change (raw materials and supplies) | | | 561.00 | |
FW Other purchases and external expenses | | | 28 403.00 | |
FX Taxes, duties, and similar payments | | | 1 070.00 | |
FY Salaries and Wages | | | 31 856.00 | |
FZ Social Security Contributions | | | 13 623.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 701.00 | |
GE Other Expenses | | | 51.00 | |
GF Total Operating Expenses (II) | | | 132 738.00 | |
GG - OPERATING RESULT (I - II) | | | 16 756.00 | |
GL Other interest and similar income | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GR Interest and similar expenses | | | 511.00 | |
GU Total financial expenses (VI) | | | 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 234.00 | 2 007.00 | | 2 234.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 505.00 | 156 857.00 | | 149 505.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 135 483.00 | 143 510.00 | | 135 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 021.00 | 13 347.00 | | 14 021.00 |
