| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 799.00 | 799.00 | | 799.00 |
AH Goodwill | 100 470.00 | | 100 470.00 | 100 470.00 |
AR Technical installations, industrial equipment and tools | 25 500.00 | 16 833.00 | 8 667.00 | 25 500.00 |
AT Other tangible assets | 19 662.00 | 18 257.00 | 1 405.00 | 19 662.00 |
BJ TOTAL (I) | 146 431.00 | 35 889.00 | 110 542.00 | 146 431.00 |
BL Raw materials, supplies | 9 852.00 | | 9 852.00 | 9 852.00 |
BX Customers and related accounts | 5 669.00 | | 5 669.00 | 5 669.00 |
BZ Other receivables | 189.00 | | 189.00 | 189.00 |
CD Marketable securities | 27 240.00 | | 27 240.00 | 27 240.00 |
CF Cash and cash equivalents | 16 906.00 | | 16 906.00 | 16 906.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 59 856.00 | | 59 856.00 | 59 856.00 |
CO Grand total (0 to V) | 206 287.00 | 35 889.00 | 170 398.00 | 206 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 25 000.00 | 665.00 | | 25 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 951.00 | 24 335.00 | | 27 951.00 |
DL TOTAL (I) | 61 751.00 | 33 800.00 | | 61 751.00 |
DU Loans and Debts from Credit Institutions (3) | 14 518.00 | 16 859.00 | | 14 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 101.00 | 88 540.00 | | 85 101.00 |
DX Trade payables and related accounts | 7 470.00 | 9 491.00 | | 7 470.00 |
DY Tax and social security liabilities | 1 558.00 | 5 752.00 | | 1 558.00 |
EC TOTAL (IV) | 108 647.00 | 120 643.00 | | 108 647.00 |
EE Grand total (I to V) | 170 398.00 | 154 443.00 | | 170 398.00 |
EI Including equity loans | 85 101.00 | | | 85 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 183 813.00 | | 183 813.00 | 183 813.00 |
FJ Net sales | 183 813.00 | | 183 813.00 | 183 813.00 |
FR Total operating income (I) | | | 183 813.00 | |
FS Purchases of goods (including customs duties) | | | 82 581.00 | |
FU Purchases of raw materials and other supplies | | | 1 061.00 | |
FV Inventory change (raw materials and supplies) | | | 42.00 | |
FW Other purchases and external expenses | | | 29 397.00 | |
FX Taxes, duties, and similar payments | | | 4 352.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 7 440.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 750.00 | |
GF Total Operating Expenses (II) | | | 150 623.00 | |
GG - OPERATING RESULT (I - II) | | | 33 191.00 | |
GR Interest and similar expenses | | | 439.00 | |
GU Total financial expenses (VI) | | | 439.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 398.00 | | | 398.00 |
HD Total exceptional income (VII) | 398.00 | | | 398.00 |
HE Exceptional expenses on management operations | 90.00 | 123.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 123.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 308.00 | -123.00 | | 308.00 |
HK Income tax | 5 109.00 | 4 482.00 | | 5 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 184 212.00 | 191 792.00 | | 184 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 261.00 | 167 457.00 | | 156 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 951.00 | 24 335.00 | | 27 951.00 |
