| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 102 690.00 | | 102 690.00 | 102 690.00 |
AJ Other Intangible Assets | 3 105.00 | 3 105.00 | | 3 105.00 |
AR Technical installations, industrial equipment and tools | 1 986.00 | 1 986.00 | | 1 986.00 |
AT Other tangible assets | 142 072.00 | 139 702.00 | 2 370.00 | 142 072.00 |
BH Other financial assets | 1 590.00 | | 1 590.00 | 1 590.00 |
BJ TOTAL (I) | 251 496.00 | 144 792.00 | 106 703.00 | 251 496.00 |
BL Raw materials, supplies | 776.00 | | 776.00 | 776.00 |
BT Goods | 122 273.00 | | 122 273.00 | 122 273.00 |
BX Customers and related accounts | 13 300.00 | | 13 300.00 | 13 300.00 |
BZ Other receivables | 2 096.00 | | 2 095.00 | 2 096.00 |
CF Cash and cash equivalents | 5 722.00 | | 5 722.00 | 5 722.00 |
CH Prepaid expenses | 2 216.00 | | 2 216.00 | 2 216.00 |
CJ TOTAL (II) | 146 383.00 | | 146 383.00 | 146 383.00 |
CO Grand total (0 to V) | 397 879.00 | 144 792.00 | 253 086.00 | 397 879.00 |
CU Other investments | 53.00 | | 53.00 | 53.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 103 091.00 | 106 799.00 | | 103 091.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 870.00 | -3 708.00 | | -4 870.00 |
DL TOTAL (I) | 106 606.00 | 111 476.00 | | 106 606.00 |
DU Loans and Debts from Credit Institutions (3) | 28 382.00 | 36 336.00 | | 28 382.00 |
DX Trade payables and related accounts | 100 378.00 | 88 286.00 | | 100 378.00 |
DY Tax and social security liabilities | 16 679.00 | 16 262.00 | | 16 679.00 |
EA Other liabilities | 1 042.00 | 1 641.00 | | 1 042.00 |
EC TOTAL (IV) | 146 480.00 | 142 525.00 | | 146 480.00 |
EE Grand total (I to V) | 253 086.00 | 254 001.00 | | 253 086.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 175 989.00 | | 175 989.00 | 175 989.00 |
FG Production sold - services | 16 071.00 | | 16 071.00 | 16 071.00 |
FJ Net sales | 192 060.00 | | 192 060.00 | 192 060.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 210.00 | |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 192 314.00 | |
FS Purchases of goods (including customs duties) | | | 79 778.00 | |
FT Inventory change (goods) | | | 1 632.00 | |
FU Purchases of raw materials and other supplies | | | 2 848.00 | |
FV Inventory change (raw materials and supplies) | | | 23.00 | |
FW Other purchases and external expenses | | | 50 082.00 | |
FX Taxes, duties, and similar payments | | | 3 383.00 | |
FY Salaries and Wages | | | 45 342.00 | |
FZ Social Security Contributions | | | 8 225.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 624.00 | |
GE Other Expenses | | | 1 304.00 | |
GF Total Operating Expenses (II) | | | 193 240.00 | |
GG - OPERATING RESULT (I - II) | | | -926.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 3 946.00 | |
GU Total financial expenses (VI) | | | 3 946.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 192 317.00 | 211 542.00 | | 192 317.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 187.00 | 215 250.00 | | 197 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 870.00 | -3 708.00 | | -4 870.00 |
| |
| 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 | 631.00 | 631.00 | | 631.00 |
8B Suppliers and Related Accounts | 100 378.00 | 100 378.00 | | 100 378.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 042.00 | 1 042.00 | | 1 042.00 |
VG Loans with a maturity of up to one year at origin | 27 751.00 | 27 751.00 | | 27 751.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 678.00 | 16 678.00 | | 16 678.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 202.00 | 17 612.00 | 1 590.00 | 19 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 480.00 | 146 480.00 | | 146 480.00 |
