| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 106 310.00 | | 106 310.00 | 106 310.00 |
AR Technical installations, industrial equipment and tools | 51 017.00 | 23 918.00 | 27 098.00 | 51 017.00 |
AT Other tangible assets | 999.00 | 344.00 | 655.00 | 999.00 |
BH Other financial assets | 8 049.00 | | 8 049.00 | 8 049.00 |
BJ TOTAL (I) | 166 375.00 | 24 263.00 | 142 112.00 | 166 375.00 |
BT Goods | 6 124.00 | | 6 124.00 | 6 124.00 |
BV Advances and down payments on orders | 1 128.00 | | 1 128.00 | 1 128.00 |
BZ Other receivables | 4 401.00 | | 4 401.00 | 4 401.00 |
CF Cash and cash equivalents | 6 445.00 | | 6 445.00 | 6 445.00 |
CH Prepaid expenses | 469.00 | | 469.00 | 469.00 |
CJ TOTAL (II) | 18 568.00 | | 18 568.00 | 18 568.00 |
CO Grand total (0 to V) | 184 942.00 | 24 263.00 | 160 680.00 | 184 942.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 5 882.00 | -234.00 | | 5 882.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 397.00 | 7 115.00 | | 6 397.00 |
DL TOTAL (I) | 23 278.00 | 16 882.00 | | 23 278.00 |
DU Loans and Debts from Credit Institutions (3) | 60 831.00 | 83 830.00 | | 60 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 885.00 | 50 885.00 | | 50 885.00 |
DX Trade payables and related accounts | 12 224.00 | 15 959.00 | | 12 224.00 |
DY Tax and social security liabilities | 13 172.00 | 12 147.00 | | 13 172.00 |
EA Other liabilities | 290.00 | 290.00 | | 290.00 |
EC TOTAL (IV) | 137 401.00 | 163 111.00 | | 137 401.00 |
EE Grand total (I to V) | 160 680.00 | 179 992.00 | | 160 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 280 085.00 | | 280 085.00 | 280 085.00 |
FJ Net sales | 280 085.00 | | 280 085.00 | 280 085.00 |
FO Operating subsidies | | | 5 300.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 699.00 | |
FQ Other income | | | 126.00 | |
FR Total operating income (I) | | | 288 210.00 | |
FS Purchases of goods (including customs duties) | | | 135 685.00 | |
FT Inventory change (goods) | | | 1 174.00 | |
FW Other purchases and external expenses | | | 52 968.00 | |
FX Taxes, duties, and similar payments | | | 5 222.00 | |
FY Salaries and Wages | | | 64 822.00 | |
FZ Social Security Contributions | | | 13 262.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 553.00 | |
GE Other Expenses | | | 959.00 | |
GF Total Operating Expenses (II) | | | 280 646.00 | |
GG - OPERATING RESULT (I - II) | | | 7 564.00 | |
GL Other interest and similar income | | | 11.00 | |
GP Total financial income (V) | | | 11.00 | |
GR Interest and similar expenses | | | 1 767.00 | |
GU Total financial expenses (VI) | | | 1 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 6 754.00 | | |
HH Total exceptional expenses (VIII) | | 6 754.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6 754.00 | | |
HK Income tax | -589.00 | 589.00 | | -589.00 |
HL TOTAL REVENUE (I + III + V + VII) | 288 221.00 | 287 627.00 | | 288 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 281 824.00 | 280 512.00 | | 281 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 397.00 | 7 115.00 | | 6 397.00 |
| |
| 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 | 50 885.00 | 50 885.00 | | 50 885.00 |
8B Suppliers and Related Accounts | 12 224.00 | 12 224.00 | | 12 224.00 |
8K Other liabilities (including liabilities related to repo transactions) | 290.00 | 290.00 | | 290.00 |
VG Loans with a maturity of up to one year at origin | 60 831.00 | 19 903.00 | 40 928.00 | 60 831.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 172.00 | 13 172.00 | | 13 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 919.00 | 4 870.00 | 8 049.00 | 12 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 401.00 | 96 473.00 | 40 928.00 | 137 401.00 |
