| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AP Buildings | 5 631.00 | 5 631.00 | | 5 631.00 |
AR Technical installations, industrial equipment and tools | 3 719.00 | 2 688.00 | 1 031.00 | 3 719.00 |
AT Other tangible assets | 14 651.00 | 13 536.00 | 1 115.00 | 14 651.00 |
BH Other financial assets | 5 004.00 | | 5 004.00 | 5 004.00 |
BJ TOTAL (I) | 44 250.00 | 21 855.00 | 22 395.00 | 44 250.00 |
BT Goods | 265 663.00 | | 265 663.00 | 265 663.00 |
BV Advances and down payments on orders | 8 474.00 | | 8 474.00 | 8 474.00 |
BX Customers and related accounts | 11 741.00 | | 11 741.00 | 11 741.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 993.00 | | 993.00 | 993.00 |
CJ TOTAL (II) | 286 871.00 | | 286 871.00 | 286 871.00 |
CO Grand total (0 to V) | 331 121.00 | 21 855.00 | 309 266.00 | 331 121.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 119 014.00 | 146 955.00 | | 119 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 778.00 | -27 941.00 | | 2 778.00 |
DL TOTAL (I) | 130 042.00 | 127 264.00 | | 130 042.00 |
DU Loans and Debts from Credit Institutions (3) | 12 199.00 | | | 12 199.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 884.00 | 2 452.00 | | 2 884.00 |
DX Trade payables and related accounts | 55 830.00 | 63 969.00 | | 55 830.00 |
DY Tax and social security liabilities | 104 860.00 | 122 386.00 | | 104 860.00 |
EA Other liabilities | 3 451.00 | 3 451.00 | | 3 451.00 |
EC TOTAL (IV) | 179 224.00 | 192 258.00 | | 179 224.00 |
EE Grand total (I to V) | 309 266.00 | 319 522.00 | | 309 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 693 565.00 | | 693 565.00 | 693 565.00 |
FJ Net sales | 693 565.00 | | 693 565.00 | 693 565.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 283.00 | |
FQ Other income | | | 2 111.00 | |
FR Total operating income (I) | | | 710 959.00 | |
FS Purchases of goods (including customs duties) | | | 382 498.00 | |
FT Inventory change (goods) | | | -22 121.00 | |
FU Purchases of raw materials and other supplies | | | 408.00 | |
FW Other purchases and external expenses | | | 123 687.00 | |
FX Taxes, duties, and similar payments | | | 9 496.00 | |
FY Salaries and Wages | | | 166 538.00 | |
FZ Social Security Contributions | | | 39 166.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 648.00 | |
GE Other Expenses | | | 6 713.00 | |
GF Total Operating Expenses (II) | | | 708 033.00 | |
GG - OPERATING RESULT (I - II) | | | 2 926.00 | |
GN Positive exchange differences | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 155.00 | 905.00 | | 155.00 |
HH Total exceptional expenses (VIII) | 155.00 | 905.00 | | 155.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -155.00 | -905.00 | | -155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 710 967.00 | 764 924.00 | | 710 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 708 189.00 | 792 865.00 | | 708 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 778.00 | -27 941.00 | | 2 778.00 |
HP References: Equipment leasing | 19 530.00 | 21 844.00 | | 19 530.00 |
