| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 14 788.00 | |
AR Technical installations, industrial equipment and tools | | | 5 238.00 | |
AT Other tangible assets | | | 5 606.00 | |
BD Other fixed assets | | | | |
BH Other financial assets | | | 60.00 | |
BJ TOTAL (I) | | | 25 692.00 | |
BX Customers and related accounts | | | 4 695.00 | |
BZ Other receivables | | | 158 442.00 | |
CF Cash and cash equivalents | | | 12 464.00 | |
CH Prepaid expenses | | | 1 302.00 | |
CJ TOTAL (II) | | | 176 903.00 | |
CO Grand total (0 to V) | | | 202 595.00 | |
| |
| 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) | 1 243.00 | 1 243.00 | | 1 243.00 |
DG Other reserves | 136 846.00 | 103 468.00 | | 136 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 491.00 | 33 378.00 | | 25 491.00 |
DL TOTAL (I) | 171 202.00 | 145 712.00 | | 171 202.00 |
DX Trade payables and related accounts | 16 870.00 | 15 496.00 | | 16 870.00 |
DY Tax and social security liabilities | 14 519.00 | 21 310.00 | | 14 519.00 |
EA Other liabilities | 4.00 | 4.00 | | 4.00 |
EC TOTAL (IV) | 31 393.00 | 36 810.00 | | 31 393.00 |
EE Grand total (I to V) | 202 595.00 | 182 521.00 | | 202 595.00 |
EG Accrued income and payables due within one year | 31 393.00 | 36 810.00 | | 31 393.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 170 802.00 | |
FJ Net sales | | | 170 802.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 171.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 171 979.00 | |
FW Other purchases and external expenses | | | 41 763.00 | |
FX Taxes, duties, and similar payments | | | 2 265.00 | |
FY Salaries and Wages | | | 59 999.00 | |
FZ Social Security Contributions | | | 18 806.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 881.00 | |
GE Other Expenses | | | 10 871.00 | |
GF Total Operating Expenses (II) | | | 142 585.00 | |
GG - OPERATING RESULT (I - II) | | | 29 393.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 16.00 | | | 16.00 |
HD Total exceptional income (VII) | 16.00 | | | 16.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HF Exceptional expenses on capital transactions | 16.00 | | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | 45.00 | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45.00 | | |
HK Income tax | 3 897.00 | 5 422.00 | | 3 897.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 995.00 | 211 820.00 | | 171 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 504.00 | 178 443.00 | | 146 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 491.00 | 33 378.00 | | 25 491.00 |
