| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 841.00 | 8 841.00 | | 8 841.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 46 761.00 | 42 200.00 | 4 560.00 | 46 761.00 |
AT Other tangible assets | 13 404.00 | 13 402.00 | 2.00 | 13 404.00 |
BJ TOTAL (I) | 139 006.00 | 64 444.00 | 74 562.00 | 139 006.00 |
BL Raw materials, supplies | 150.00 | | 150.00 | 150.00 |
BT Goods | 92.00 | | 92.00 | 92.00 |
BZ Other receivables | 7 586.00 | | 7 586.00 | 7 586.00 |
CD Marketable securities | 120 021.00 | | 120 021.00 | 120 021.00 |
CF Cash and cash equivalents | 189 149.00 | | 189 149.00 | 189 149.00 |
CH Prepaid expenses | 391.00 | | 391.00 | 391.00 |
CJ TOTAL (II) | 317 388.00 | | 317 388.00 | 317 388.00 |
CO Grand total (0 to V) | 456 394.00 | 64 444.00 | 391 950.00 | 456 394.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 271 766.00 | 236 144.00 | | 271 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 114.00 | 35 622.00 | | 34 114.00 |
DL TOTAL (I) | 306 981.00 | 272 866.00 | | 306 981.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 435.00 | 86 088.00 | | 70 435.00 |
DX Trade payables and related accounts | 1 285.00 | 4 072.00 | | 1 285.00 |
DY Tax and social security liabilities | 13 250.00 | 15 687.00 | | 13 250.00 |
EC TOTAL (IV) | 84 970.00 | 105 847.00 | | 84 970.00 |
EE Grand total (I to V) | 391 950.00 | 378 714.00 | | 391 950.00 |
EG Accrued income and payables due within one year | 84 970.00 | 105 847.00 | | 84 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 178 202.00 | |
FG Production sold - services | | | 1 045.00 | |
FJ Net sales | | | 179 247.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 179 247.00 | |
FS Purchases of goods (including customs duties) | | | 42 569.00 | |
FT Inventory change (goods) | | | 253.00 | |
FU Purchases of raw materials and other supplies | | | 1 404.00 | |
FV Inventory change (raw materials and supplies) | | | 130.00 | |
FW Other purchases and external expenses | | | 31 514.00 | |
FX Taxes, duties, and similar payments | | | 1 727.00 | |
FY Salaries and Wages | | | 51 643.00 | |
FZ Social Security Contributions | | | 17 668.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 015.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 148 924.00 | |
GG - OPERATING RESULT (I - II) | | | 30 324.00 | |
GL Other interest and similar income | | | 8 700.00 | |
GP Total financial income (V) | | | 8 700.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 700.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 909.00 | 6 930.00 | | 4 909.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 947.00 | 198 537.00 | | 187 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 833.00 | 162 915.00 | | 153 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 114.00 | 35 622.00 | | 34 114.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 285.00 | 1 285.00 | | 1 285.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70 435.00 | 70 435.00 | | 70 435.00 |
VP Miscellaneous | 7 586.00 | 7 586.00 | | 7 586.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 250.00 | 13 250.00 | | 13 250.00 |
VS Prepaid expenses | 391.00 | 391.00 | | 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 977.00 | 7 977.00 | | 7 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 970.00 | 84 970.00 | | 84 970.00 |
