| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 460.00 | 8 460.00 | | 8 460.00 |
AH Goodwill | 234 000.00 | | 234 000.00 | 234 000.00 |
AT Other tangible assets | 34 665.00 | 27 017.00 | 7 648.00 | 34 665.00 |
BH Other financial assets | 5 930.00 | | 5 930.00 | 5 930.00 |
BJ TOTAL (I) | 283 055.00 | 35 477.00 | 247 578.00 | 283 055.00 |
BT Goods | 2 184.00 | | 2 184.00 | 2 184.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 036.00 | | 2 036.00 | 2 036.00 |
BZ Other receivables | 66 537.00 | | 66 537.00 | 66 537.00 |
CD Marketable securities | 17 881.00 | | 17 881.00 | 17 881.00 |
CF Cash and cash equivalents | 3 734.00 | | 3 734.00 | 3 734.00 |
CH Prepaid expenses | 336.00 | | 336.00 | 336.00 |
CJ TOTAL (II) | 92 711.00 | | 92 711.00 | 92 711.00 |
CO Grand total (0 to V) | 375 766.00 | 35 477.00 | 340 289.00 | 375 766.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 58 940.00 | 36 739.00 | | 58 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 479.00 | 23 195.00 | | 20 479.00 |
DJ Investment subsidies | 423.00 | 854.00 | | 423.00 |
DL TOTAL (I) | 85 342.00 | 66 288.00 | | 85 342.00 |
DP Provisions for Risks | 5 000.00 | 5 000.00 | | 5 000.00 |
DQ Provisions for Expenses | | 1 631.00 | | |
DR TOTAL (IV) | 5 000.00 | 6 631.00 | | 5 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 747.00 | 65 014.00 | | 1 747.00 |
DV Miscellaneous Loans and Financial Debts (4) | 170 741.00 | 120 491.00 | | 170 741.00 |
DX Trade payables and related accounts | 64 421.00 | 76 569.00 | | 64 421.00 |
DY Tax and social security liabilities | 13 036.00 | 15 437.00 | | 13 036.00 |
EC TOTAL (IV) | 249 946.00 | 277 512.00 | | 249 946.00 |
EE Grand total (I to V) | 340 289.00 | 350 432.00 | | 340 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 58 693.00 | | 58 693.00 | 58 693.00 |
FG Production sold - services | 77 693.00 | | 77 693.00 | 77 693.00 |
FJ Net sales | 136 386.00 | | 136 386.00 | 136 386.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 631.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 138 034.00 | |
FS Purchases of goods (including customs duties) | | | 28 228.00 | |
FT Inventory change (goods) | | | 320.00 | |
FW Other purchases and external expenses | | | 32 089.00 | |
FX Taxes, duties, and similar payments | | | 1 986.00 | |
FY Salaries and Wages | | | 43 557.00 | |
FZ Social Security Contributions | | | 9 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 312.00 | |
GE Other Expenses | | | 1 634.00 | |
GF Total Operating Expenses (II) | | | 119 143.00 | |
GG - OPERATING RESULT (I - II) | | | 18 890.00 | |
GR Interest and similar expenses | | | 629.00 | |
GU Total financial expenses (VI) | | | 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 431.00 | 10 669.00 | | 5 431.00 |
HD Total exceptional income (VII) | 5 431.00 | 10 669.00 | | 5 431.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 431.00 | 10 669.00 | | 5 431.00 |
HK Income tax | 3 213.00 | 3 557.00 | | 3 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 465.00 | 150 827.00 | | 143 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 986.00 | 127 631.00 | | 122 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 479.00 | 23 195.00 | | 20 479.00 |
