| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 190 000.00 | | 190 000.00 | 190 000.00 |
AR Technical installations, industrial equipment and tools | 37 069.00 | 24 813.00 | 12 256.00 | 37 069.00 |
AT Other tangible assets | 42 547.00 | 22 768.00 | 19 779.00 | 42 547.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 269 722.00 | 47 581.00 | 222 141.00 | 269 722.00 |
BL Raw materials, supplies | 90.00 | | 90.00 | 90.00 |
BT Goods | 1 547.00 | | 1 547.00 | 1 547.00 |
BZ Other receivables | 5 749.00 | | 5 749.00 | 5 749.00 |
CD Marketable securities | 27 000.00 | | 27 000.00 | 27 000.00 |
CF Cash and cash equivalents | 22 141.00 | | 22 141.00 | 22 141.00 |
CH Prepaid expenses | 761.00 | | 761.00 | 761.00 |
CJ TOTAL (II) | 57 288.00 | | 57 288.00 | 57 288.00 |
CO Grand total (0 to V) | 327 011.00 | 47 581.00 | 279 430.00 | 327 011.00 |
CU Other investments | 76.00 | | 76.00 | 76.00 |
| |
| 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 | 40 110.00 | 30 252.00 | | 40 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 166.00 | 9 858.00 | | 19 166.00 |
DL TOTAL (I) | 67 528.00 | 48 360.00 | | 67 528.00 |
DU Loans and Debts from Credit Institutions (3) | 11 279.00 | 19 438.00 | | 11 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 534.00 | 196 774.00 | | 197 534.00 |
DX Trade payables and related accounts | 2 100.00 | 2 453.00 | | 2 100.00 |
DY Tax and social security liabilities | 990.00 | 2 427.00 | | 990.00 |
EC TOTAL (IV) | 211 904.00 | 221 092.00 | | 211 904.00 |
EE Grand total (I to V) | 279 430.00 | 269 452.00 | | 279 430.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 153 773.00 | | 153 773.00 | 153 773.00 |
FG Production sold - services | 1 829.00 | | 1 829.00 | 1 829.00 |
FJ Net sales | 155 601.00 | | 155 601.00 | 155 601.00 |
FQ Other income | | | 40.00 | |
FR Total operating income (I) | | | 155 641.00 | |
FS Purchases of goods (including customs duties) | | | 53 759.00 | |
FT Inventory change (goods) | | | -74.00 | |
FU Purchases of raw materials and other supplies | | | 1 239.00 | |
FV Inventory change (raw materials and supplies) | | | -90.00 | |
FW Other purchases and external expenses | | | 20 200.00 | |
FX Taxes, duties, and similar payments | | | 1 234.00 | |
FY Salaries and Wages | | | 49 220.00 | |
FZ Social Security Contributions | | | 3 520.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 106.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 136 115.00 | |
GG - OPERATING RESULT (I - II) | | | 19 526.00 | |
GK Income from other securities and fixed asset receivables | | | 72.00 | |
GP Total financial income (V) | | | 72.00 | |
GR Interest and similar expenses | | | 487.00 | |
GU Total financial expenses (VI) | | | 487.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -415.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 55.00 | | | 55.00 |
HD Total exceptional income (VII) | 55.00 | | | 55.00 |
HF Exceptional expenses on capital transactions | | 4 378.00 | | |
HH Total exceptional expenses (VIII) | | 4 378.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 55.00 | -4 378.00 | | 55.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 769.00 | 149 951.00 | | 155 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 602.00 | 140 093.00 | | 136 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 166.00 | 9 858.00 | | 19 166.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 197 534.00 | 197 534.00 | | 197 534.00 |
8B Suppliers and Related Accounts | 2 100.00 | 2 100.00 | | 2 100.00 |
VG Loans with a maturity of up to one year at origin | 11 279.00 | 8 416.00 | 2 863.00 | 11 279.00 |
VQ Other Taxes, Duties, and Similar Debts | 990.00 | 990.00 | | 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 540.00 | 6 510.00 | 30.00 | 6 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 904.00 | 209 040.00 | 2 863.00 | 211 904.00 |
