| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 37 378.00 | |
AP Buildings | | | 7 107.00 | |
AR Technical installations, industrial equipment and tools | | | 3 153.00 | |
AT Other tangible assets | | | 4 213.00 | |
BD Other fixed assets | | | 81.00 | |
BJ TOTAL (I) | | | 52 133.00 | |
BX Customers and related accounts | | | 17 274.00 | |
BZ Other receivables | | | 8 371.00 | |
CF Cash and cash equivalents | | | 10 940.00 | |
CH Prepaid expenses | | | 53.00 | |
CJ TOTAL (II) | | | 36 638.00 | |
CO Grand total (0 to V) | | | 88 771.00 | |
CS Evaluated investments - equity method | | | 201.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 66 658.00 | 60 934.00 | | 66 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 135.00 | 5 724.00 | | 3 135.00 |
DL TOTAL (I) | 70 894.00 | 67 758.00 | | 70 894.00 |
DU Loans and Debts from Credit Institutions (3) | 7 405.00 | 14 116.00 | | 7 405.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 701.00 | | | 1 701.00 |
DX Trade payables and related accounts | 2 113.00 | 2 681.00 | | 2 113.00 |
DY Tax and social security liabilities | 6 655.00 | 7 312.00 | | 6 655.00 |
EA Other liabilities | 3.00 | 3.00 | | 3.00 |
EC TOTAL (IV) | 17 877.00 | 24 111.00 | | 17 877.00 |
EE Grand total (I to V) | 88 771.00 | 91 870.00 | | 88 771.00 |
EG Accrued income and payables due within one year | 14 571.00 | 19 568.00 | | 14 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 134 098.00 | |
FJ Net sales | | | 134 098.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 134 107.00 | |
FW Other purchases and external expenses | | | 57 279.00 | |
FX Taxes, duties, and similar payments | | | 1 495.00 | |
FY Salaries and Wages | | | 38 400.00 | |
FZ Social Security Contributions | | | 27 504.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 203.00 | |
GE Other Expenses | | | 168.00 | |
GF Total Operating Expenses (II) | | | 130 048.00 | |
GG - OPERATING RESULT (I - II) | | | 4 059.00 | |
GR Interest and similar expenses | | | 324.00 | |
GU Total financial expenses (VI) | | | 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -324.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45.00 | | |
HK Income tax | 600.00 | 1 066.00 | | 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 134 107.00 | 129 680.00 | | 134 107.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 972.00 | 123 955.00 | | 130 972.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 135.00 | 5 724.00 | | 3 135.00 |
