| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 935.00 | 9 606.00 | 7 329.00 | 16 935.00 |
AH Goodwill | 235 000.00 | | 235 000.00 | 235 000.00 |
AT Other tangible assets | 18 087.00 | 9 090.00 | 8 997.00 | 18 087.00 |
BH Other financial assets | 4 269.00 | | 4 269.00 | 4 269.00 |
BJ TOTAL (I) | 274 290.00 | 18 695.00 | 255 595.00 | 274 290.00 |
BL Raw materials, supplies | 1 765.00 | | 1 765.00 | 1 765.00 |
BX Customers and related accounts | 15 481.00 | | 15 481.00 | 15 481.00 |
BZ Other receivables | 662.00 | | 662.00 | 662.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 17 276.00 | | 17 276.00 | 17 276.00 |
CH Prepaid expenses | 329.00 | | 329.00 | 329.00 |
CJ TOTAL (II) | 35 544.00 | | 35 544.00 | 35 544.00 |
CO Grand total (0 to V) | 309 834.00 | 18 695.00 | 291 139.00 | 309 834.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DH Retained earnings | 16 094.00 | -2 753.00 | | 16 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 208.00 | 19 447.00 | | 27 208.00 |
DL TOTAL (I) | 49 902.00 | 22 694.00 | | 49 902.00 |
DU Loans and Debts from Credit Institutions (3) | 121 901.00 | 149 896.00 | | 121 901.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 330.00 | 76 300.00 | | 71 330.00 |
DX Trade payables and related accounts | 10 517.00 | 11 263.00 | | 10 517.00 |
DY Tax and social security liabilities | 37 489.00 | 38 419.00 | | 37 489.00 |
EC TOTAL (IV) | 241 237.00 | 275 878.00 | | 241 237.00 |
EE Grand total (I to V) | 291 139.00 | 298 572.00 | | 291 139.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 273 768.00 | | 273 768.00 | 273 768.00 |
FJ Net sales | 273 768.00 | | 273 768.00 | 273 768.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 126.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 273 903.00 | |
FU Purchases of raw materials and other supplies | | | 69 265.00 | |
FV Inventory change (raw materials and supplies) | | | 570.00 | |
FW Other purchases and external expenses | | | 67 101.00 | |
FX Taxes, duties, and similar payments | | | 4 098.00 | |
FY Salaries and Wages | | | 77 339.00 | |
FZ Social Security Contributions | | | 14 239.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 865.00 | |
GE Other Expenses | | | 85.00 | |
GF Total Operating Expenses (II) | | | 239 562.00 | |
GG - OPERATING RESULT (I - II) | | | 34 341.00 | |
GR Interest and similar expenses | | | 2 331.00 | |
GU Total financial expenses (VI) | | | 2 331.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 331.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 627.00 | | |
HH Total exceptional expenses (VIII) | | 3 627.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 627.00 | | |
HK Income tax | 4 802.00 | 1 940.00 | | 4 802.00 |
HL TOTAL REVENUE (I + III + V + VII) | 273 903.00 | 265 573.00 | | 273 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 246 695.00 | 246 127.00 | | 246 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 208.00 | 19 447.00 | | 27 208.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 830.00 | 6 865.00 | | 11 830.00 |
PE DEPRECIATION Total including other intangible assets | 6 219.00 | 3 387.00 | | 6 219.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 611.00 | 3 478.00 | | 5 611.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 71 330.00 | | | 71 330.00 |
8B Suppliers and Related Accounts | 10 517.00 | | | 10 517.00 |
8D Social Security and Other Social Organizations | 37 489.00 | | | 37 489.00 |
UT Other financial assets | 4 269.00 | | | 4 269.00 |
VG Loans with a maturity of up to one year at origin | 121 901.00 | | | 121 901.00 |
VS Prepaid expenses | 16 473.00 | 16 473.00 | | 16 473.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 742.00 | 16 473.00 | | 20 742.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 241 237.00 | | | 241 237.00 |
