| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 622.00 | | 7 622.00 | 7 622.00 |
AT Other tangible assets | 77 725.00 | 75 627.00 | 2 098.00 | 77 725.00 |
BH Other financial assets | 2 534.00 | | 2 534.00 | 2 534.00 |
BJ TOTAL (I) | 87 881.00 | 75 627.00 | 12 255.00 | 87 881.00 |
BT Goods | 41 080.00 | | 41 080.00 | 41 080.00 |
BZ Other receivables | 3 881.00 | | 3 881.00 | 3 881.00 |
CF Cash and cash equivalents | 20 491.00 | | 20 491.00 | 20 491.00 |
CJ TOTAL (II) | 65 452.00 | | 65 452.00 | 65 452.00 |
CO Grand total (0 to V) | 153 333.00 | 75 627.00 | 77 707.00 | 153 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | 22 867.00 | | 22 867.00 |
DD Legal reserve (1) | 2 287.00 | 2 287.00 | | 2 287.00 |
DH Retained earnings | -40 162.00 | -25 794.00 | | -40 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 838.00 | -14 368.00 | | 9 838.00 |
DL TOTAL (I) | -5 170.00 | -15 008.00 | | -5 170.00 |
DU Loans and Debts from Credit Institutions (3) | 15 694.00 | 63 051.00 | | 15 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 011.00 | 3 932.00 | | 4 011.00 |
DX Trade payables and related accounts | 12 810.00 | 18 683.00 | | 12 810.00 |
DY Tax and social security liabilities | 16 162.00 | 28 053.00 | | 16 162.00 |
EA Other liabilities | 34 200.00 | 34 200.00 | | 34 200.00 |
EC TOTAL (IV) | 82 877.00 | 147 919.00 | | 82 877.00 |
EE Grand total (I to V) | 77 707.00 | 132 911.00 | | 77 707.00 |
EG Accrued income and payables due within one year | 82 877.00 | 147 919.00 | | 82 877.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 694.00 | 63 051.00 | | 15 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 277 144.00 | | 277 144.00 | 277 144.00 |
FJ Net sales | 277 144.00 | | 277 144.00 | 277 144.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 277 148.00 | |
FS Purchases of goods (including customs duties) | | | 150 954.00 | |
FT Inventory change (goods) | | | 24 090.00 | |
FW Other purchases and external expenses | | | 44 229.00 | |
FX Taxes, duties, and similar payments | | | 651.00 | |
FY Salaries and Wages | | | 40 505.00 | |
FZ Social Security Contributions | | | 14 602.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 473.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 275 505.00 | |
GG - OPERATING RESULT (I - II) | | | 1 643.00 | |
GR Interest and similar expenses | | | 1 321.00 | |
GU Total financial expenses (VI) | | | 1 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 66.00 | 2.00 | | 66.00 |
HB Exceptional income from capital transactions | | 4.00 | | |
HD Total exceptional income (VII) | 10 266.00 | 2 637.00 | | 10 266.00 |
HE Exceptional expenses on management operations | | 200.00 | | |
HH Total exceptional expenses (VIII) | 750.00 | 200.00 | | 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 516.00 | 2 437.00 | | 9 516.00 |
HL TOTAL REVENUE (I + III + V + VII) | 287 414.00 | 276 042.00 | | 287 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 277 576.00 | 290 410.00 | | 277 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 838.00 | -14 368.00 | | 9 838.00 |
