| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 157 410.00 | | 157 410.00 | 157 410.00 |
AR Technical installations, industrial equipment and tools | 6 250.00 | 3 874.00 | 2 376.00 | 6 250.00 |
AT Other tangible assets | 26 340.00 | 6 531.00 | 19 809.00 | 26 340.00 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 190 075.00 | 10 405.00 | 179 670.00 | 190 075.00 |
BT Goods | 118 518.00 | | 118 518.00 | 118 518.00 |
BZ Other receivables | 4 642.00 | | 4 642.00 | 4 642.00 |
CF Cash and cash equivalents | 12 353.00 | | 12 353.00 | 12 353.00 |
CJ TOTAL (II) | 135 514.00 | | 135 514.00 | 135 514.00 |
CO Grand total (0 to V) | 325 589.00 | 10 405.00 | 315 184.00 | 325 589.00 |
CP Shares due in less than one year | 75.00 | | | 75.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 271.00 | 271.00 | | 271.00 |
DH Retained earnings | 11 218.00 | 5 140.00 | | 11 218.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 170.00 | 6 079.00 | | -13 170.00 |
DL TOTAL (I) | 3 319.00 | 16 489.00 | | 3 319.00 |
DU Loans and Debts from Credit Institutions (3) | 94 351.00 | 112 847.00 | | 94 351.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 345.00 | 19 590.00 | | 13 345.00 |
DX Trade payables and related accounts | 28 547.00 | 52 237.00 | | 28 547.00 |
DY Tax and social security liabilities | 20 954.00 | 5 444.00 | | 20 954.00 |
EA Other liabilities | 154 668.00 | 104 687.00 | | 154 668.00 |
EC TOTAL (IV) | 311 865.00 | 294 805.00 | | 311 865.00 |
EE Grand total (I to V) | 315 184.00 | 311 293.00 | | 315 184.00 |
EG Accrued income and payables due within one year | 236 353.00 | 200 454.00 | | 236 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 302 704.00 | | 302 704.00 | 302 704.00 |
FJ Net sales | 302 704.00 | | 302 704.00 | 302 704.00 |
FO Operating subsidies | | | 38.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 964.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 309 707.00 | |
FS Purchases of goods (including customs duties) | | | 231 739.00 | |
FT Inventory change (goods) | | | -5 001.00 | |
FU Purchases of raw materials and other supplies | | | 11.00 | |
FW Other purchases and external expenses | | | 41 591.00 | |
FX Taxes, duties, and similar payments | | | 1 677.00 | |
FY Salaries and Wages | | | 37 142.00 | |
FZ Social Security Contributions | | | 4 629.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 197.00 | |
GE Other Expenses | | | 127.00 | |
GF Total Operating Expenses (II) | | | 316 112.00 | |
GG - OPERATING RESULT (I - II) | | | -6 406.00 | |
GR Interest and similar expenses | | | 7 027.00 | |
GU Total financial expenses (VI) | | | 7 027.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 027.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 964.00 | | | 6 964.00 |
A4 Equity method investments | 127.00 | | | 127.00 |
HA Exceptional income from management transactions | 1 428.00 | | | 1 428.00 |
HD Total exceptional income (VII) | 1 428.00 | | | 1 428.00 |
HE Exceptional expenses on management operations | 1 165.00 | | | 1 165.00 |
HH Total exceptional expenses (VIII) | 1 165.00 | | | 1 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 263.00 | | | 263.00 |
HK Income tax | | 843.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 311 134.00 | 231 962.00 | | 311 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 324 305.00 | 225 883.00 | | 324 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 170.00 | 6 079.00 | | -13 170.00 |
