| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 161 900.00 | | 161 900.00 | 161 900.00 |
AR Technical installations, industrial equipment and tools | 20 000.00 | 20 000.00 | | 20 000.00 |
AT Other tangible assets | 536 460.00 | 275 961.00 | 260 499.00 | 536 460.00 |
BD Other fixed assets | 105.00 | | 105.00 | 105.00 |
BH Other financial assets | 3 358.00 | | 3 358.00 | 3 358.00 |
BJ TOTAL (I) | 721 823.00 | 295 961.00 | 425 862.00 | 721 823.00 |
BT Goods | 104 810.00 | | 104 810.00 | 104 810.00 |
BX Customers and related accounts | 6 384.00 | | 6 384.00 | 6 384.00 |
BZ Other receivables | 7 271.00 | | 7 271.00 | 7 271.00 |
CF Cash and cash equivalents | 183 263.00 | | 183 263.00 | 183 263.00 |
CJ TOTAL (II) | 301 729.00 | | 301 729.00 | 301 729.00 |
CO Grand total (0 to V) | 1 023 552.00 | 295 961.00 | 727 591.00 | 1 023 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 412 437.00 | 413 889.00 | | 412 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 042.00 | -1 452.00 | | 42 042.00 |
DL TOTAL (I) | 465 479.00 | 423 437.00 | | 465 479.00 |
DU Loans and Debts from Credit Institutions (3) | 21 644.00 | 109 810.00 | | 21 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 149.00 | 35 540.00 | | 11 149.00 |
DX Trade payables and related accounts | 124 215.00 | 130 068.00 | | 124 215.00 |
DY Tax and social security liabilities | 38 109.00 | 21 012.00 | | 38 109.00 |
EA Other liabilities | 66 994.00 | 76 571.00 | | 66 994.00 |
EC TOTAL (IV) | 262 112.00 | 373 001.00 | | 262 112.00 |
EE Grand total (I to V) | 727 591.00 | 796 437.00 | | 727 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 437 934.00 | | 1 437 934.00 | 1 437 934.00 |
FJ Net sales | 1 437 934.00 | | 1 437 934.00 | 1 437 934.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 725.00 | |
FQ Other income | | | 1 607.00 | |
FR Total operating income (I) | | | 1 451 266.00 | |
FS Purchases of goods (including customs duties) | | | 611 782.00 | |
FT Inventory change (goods) | | | 730.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 572 034.00 | |
FX Taxes, duties, and similar payments | | | 21 318.00 | |
FY Salaries and Wages | | | 106 935.00 | |
FZ Social Security Contributions | | | 16 552.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 72 069.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 004.00 | |
GE Other Expenses | | | 12 831.00 | |
GF Total Operating Expenses (II) | | | 1 418 256.00 | |
GG - OPERATING RESULT (I - II) | | | 33 011.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 16 374.00 | |
GP Total financial income (V) | | | 16 376.00 | |
GR Interest and similar expenses | | | 894.00 | |
GU Total financial expenses (VI) | | | 894.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 492.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 611.00 | | | 7 611.00 |
A4 Equity method investments | 12 500.00 | 11 763.00 | | 12 500.00 |
HA Exceptional income from management transactions | 10 150.00 | 5 206.00 | | 10 150.00 |
HB Exceptional income from capital transactions | | 24 644.00 | | |
HD Total exceptional income (VII) | 10 150.00 | 29 850.00 | | 10 150.00 |
HE Exceptional expenses on management operations | 165.00 | 6 773.00 | | 165.00 |
HF Exceptional expenses on capital transactions | | 13 219.00 | | |
HH Total exceptional expenses (VIII) | 165.00 | 19 992.00 | | 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 985.00 | 9 858.00 | | 9 985.00 |
HK Income tax | 16 435.00 | 2 837.00 | | 16 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 477 792.00 | 1 303 742.00 | | 1 477 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 435 749.00 | 1 305 194.00 | | 1 435 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 042.00 | -1 452.00 | | 42 042.00 |
