| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 31 852.00 | 23 997.00 | 7 855.00 | 31 852.00 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AR Technical installations, industrial equipment and tools | 89 832.00 | 87 763.00 | 2 070.00 | 89 832.00 |
AT Other tangible assets | 8 562.00 | 6 538.00 | 2 024.00 | 8 562.00 |
BH Other financial assets | 16 570.00 | | 16 570.00 | 16 570.00 |
BJ TOTAL (I) | 396 817.00 | 118 298.00 | 278 519.00 | 396 817.00 |
BT Goods | 5 184.00 | | 5 184.00 | 5 184.00 |
BZ Other receivables | 17 088.00 | | 17 088.00 | 17 088.00 |
CF Cash and cash equivalents | 12 283.00 | | 12 283.00 | 12 283.00 |
CJ TOTAL (II) | 34 556.00 | | 34 556.00 | 34 556.00 |
CO Grand total (0 to V) | 431 373.00 | 118 298.00 | 313 075.00 | 431 373.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DH Retained earnings | 56 678.00 | 42 997.00 | | 56 678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 254.00 | 13 681.00 | | 31 254.00 |
DL TOTAL (I) | 94 932.00 | 63 678.00 | | 94 932.00 |
DU Loans and Debts from Credit Institutions (3) | 64 526.00 | 108 832.00 | | 64 526.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 593.00 | 44 593.00 | | 43 593.00 |
DX Trade payables and related accounts | 39 839.00 | 35 316.00 | | 39 839.00 |
DY Tax and social security liabilities | 65 184.00 | 48 350.00 | | 65 184.00 |
EA Other liabilities | 5 000.00 | 5 000.00 | | 5 000.00 |
EC TOTAL (IV) | 218 143.00 | 242 090.00 | | 218 143.00 |
EE Grand total (I to V) | 313 075.00 | 305 768.00 | | 313 075.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 369 066.00 | | 369 066.00 | 369 066.00 |
FJ Net sales | 369 066.00 | | 369 066.00 | 369 066.00 |
FR Total operating income (I) | | | 369 066.00 | |
FS Purchases of goods (including customs duties) | | | 143 415.00 | |
FT Inventory change (goods) | | | -664.00 | |
FU Purchases of raw materials and other supplies | | | 5 130.00 | |
FW Other purchases and external expenses | | | 65 795.00 | |
FX Taxes, duties, and similar payments | | | 2 251.00 | |
FY Salaries and Wages | | | 88 652.00 | |
FZ Social Security Contributions | | | 18 930.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 626.00 | |
GE Other Expenses | | | 139.00 | |
GF Total Operating Expenses (II) | | | 330 274.00 | |
GG - OPERATING RESULT (I - II) | | | 38 792.00 | |
GR Interest and similar expenses | | | 2 583.00 | |
GU Total financial expenses (VI) | | | 2 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 583.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 209.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 310.00 | 1 118.00 | | 310.00 |
HH Total exceptional expenses (VIII) | 310.00 | 1 118.00 | | 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -310.00 | -1 118.00 | | -310.00 |
HK Income tax | 4 645.00 | 1 567.00 | | 4 645.00 |
HL TOTAL REVENUE (I + III + V + VII) | 369 066.00 | 317 976.00 | | 369 066.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 337 812.00 | 304 295.00 | | 337 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 254.00 | 13 681.00 | | 31 254.00 |
