| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 18 240.00 | |
BJ TOTAL (I) | | | 18 240.00 | |
BR Intermediate and finished products | | | 148 808.00 | |
BX Customers and related accounts | | | 65 741.00 | |
BZ Other receivables | | | 2 439.00 | |
CF Cash and cash equivalents | | | 23 083.00 | |
CJ TOTAL (II) | | | 240 072.00 | |
CO Grand total (0 to V) | | | 258 312.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 2 735.00 | 2 050.00 | | 2 735.00 |
DH Retained earnings | 51 107.00 | 38 093.00 | | 51 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 371.00 | 13 699.00 | | 13 371.00 |
DL TOTAL (I) | 187 213.00 | 173 842.00 | | 187 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 812.00 | 51 390.00 | | 52 812.00 |
DX Trade payables and related accounts | 13 086.00 | 9 581.00 | | 13 086.00 |
DY Tax and social security liabilities | 5 200.00 | 3 378.00 | | 5 200.00 |
EC TOTAL (IV) | 71 098.00 | 64 350.00 | | 71 098.00 |
EE Grand total (I to V) | 258 312.00 | 238 192.00 | | 258 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 200 031.00 | |
FG Production sold - services | | | | |
FJ Net sales | | | 200 031.00 | |
FM Inventory production | | | -1 132.00 | |
FO Operating subsidies | | | 15 747.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 214 646.00 | |
FS Purchases of goods (including customs duties) | | | 165 048.00 | |
FW Other purchases and external expenses | | | 35 270.00 | |
FX Taxes, duties, and similar payments | | | 892.00 | |
GF Total Operating Expenses (II) | | | 201 211.00 | |
GG - OPERATING RESULT (I - II) | | | 13 434.00 | |
GN Positive exchange differences | | | 57.00 | |
GP Total financial income (V) | | | 57.00 | |
GU Total financial expenses (VI) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -63.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 371.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 214 703.00 | 153 887.00 | | 214 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 332.00 | 140 188.00 | | 201 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 371.00 | 13 699.00 | | 13 371.00 |