| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 210 000.00 | | 210 000.00 | 210 000.00 |
AR Technical installations, industrial equipment and tools | 3 982.00 | 3 374.00 | 608.00 | 3 982.00 |
AT Other tangible assets | 12 687.00 | 12 361.00 | 326.00 | 12 687.00 |
BD Other fixed assets | 48.00 | | 48.00 | 48.00 |
BH Other financial assets | 1 490.00 | | 1 490.00 | 1 490.00 |
BJ TOTAL (I) | 228 206.00 | 15 735.00 | 212 472.00 | 228 206.00 |
BT Goods | 7 506.00 | | 7 506.00 | 7 506.00 |
BZ Other receivables | 58 057.00 | | 58 057.00 | 58 057.00 |
CF Cash and cash equivalents | 70 785.00 | | 70 785.00 | 70 785.00 |
CH Prepaid expenses | 3 710.00 | | 3 710.00 | 3 710.00 |
CJ TOTAL (II) | 140 058.00 | | 140 058.00 | 140 058.00 |
CO Grand total (0 to V) | 368 264.00 | 15 735.00 | 352 530.00 | 368 264.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 254 400.00 | 276 000.00 | | 254 400.00 |
DH Retained earnings | 22 128.00 | 297.00 | | 22 128.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 897.00 | 21 831.00 | | 24 897.00 |
DL TOTAL (I) | 311 326.00 | 308 028.00 | | 311 326.00 |
DU Loans and Debts from Credit Institutions (3) | 260.00 | 144.00 | | 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 310.00 | 4 310.00 | | 4 310.00 |
DX Trade payables and related accounts | 18 484.00 | 23 098.00 | | 18 484.00 |
DY Tax and social security liabilities | 18 150.00 | 16 287.00 | | 18 150.00 |
EC TOTAL (IV) | 41 204.00 | 43 838.00 | | 41 204.00 |
EE Grand total (I to V) | 352 530.00 | 351 866.00 | | 352 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 106 429.00 | |
FD Production sold - goods | | | 93 656.00 | |
FJ Net sales | | | 200 085.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 2 877.00 | |
FR Total operating income (I) | | | 202 962.00 | |
FS Purchases of goods (including customs duties) | | | 41 998.00 | |
FT Inventory change (goods) | | | 16 494.00 | |
FW Other purchases and external expenses | | | 36 234.00 | |
FX Taxes, duties, and similar payments | | | 4 961.00 | |
FY Salaries and Wages | | | 58 813.00 | |
FZ Social Security Contributions | | | 11 301.00 | |
GB Operating Expenses - Provisions | | | 551.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 170 375.00 | |
GG - OPERATING RESULT (I - II) | | | 32 587.00 | |
GP Total financial income (V) | | | 1.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 599.00 | | | 3 599.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 599.00 | | | -3 599.00 |
HK Income tax | 4 091.00 | 3 282.00 | | 4 091.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 963.00 | 174 409.00 | | 202 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 065.00 | 152 578.00 | | 178 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 897.00 | 21 831.00 | | 24 897.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 18 484.00 | 18 484.00 | | 18 484.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 310.00 | 4 310.00 | | 4 310.00 |
UT Other financial assets | 1 490.00 | | 1 490.00 | 1 490.00 |
VG Loans with a maturity of up to one year at origin | 260.00 | 260.00 | | 260.00 |
VP Miscellaneous | 58 057.00 | 58 057.00 | | 58 057.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 150.00 | 18 150.00 | | 18 150.00 |
VS Prepaid expenses | 3 710.00 | 3 710.00 | | 3 710.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 257.00 | 61 767.00 | 1 490.00 | 63 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 204.00 | 41 204.00 | | 41 204.00 |
