| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 688.00 | 8 486.00 | 202.00 | 8 688.00 |
AH Goodwill | 3 779.00 | | 3 779.00 | 3 779.00 |
AP Buildings | 20 373.00 | 19 826.00 | 547.00 | 20 373.00 |
AR Technical installations, industrial equipment and tools | 96 461.00 | 94 611.00 | 1 851.00 | 96 461.00 |
AT Other tangible assets | 19 323.00 | 18 953.00 | 370.00 | 19 323.00 |
BJ TOTAL (I) | 148 624.00 | 141 876.00 | 6 749.00 | 148 624.00 |
BT Goods | 7 087.00 | 3 216.00 | 3 872.00 | 7 087.00 |
BX Customers and related accounts | 37 776.00 | 668.00 | 37 109.00 | 37 776.00 |
BZ Other receivables | 1 583.00 | | 1 583.00 | 1 583.00 |
CF Cash and cash equivalents | 152 663.00 | | 152 663.00 | 152 663.00 |
CJ TOTAL (II) | 199 110.00 | 3 883.00 | 195 227.00 | 199 110.00 |
CO Grand total (0 to V) | 347 735.00 | 145 759.00 | 201 976.00 | 347 735.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 135 760.00 | | | 135 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 635.00 | | | 27 635.00 |
DL TOTAL (I) | 174 394.00 | | | 174 394.00 |
DV Miscellaneous Loans and Financial Debts (4) | 663.00 | | | 663.00 |
DX Trade payables and related accounts | 13 347.00 | | | 13 347.00 |
DY Tax and social security liabilities | 13 572.00 | | | 13 572.00 |
EC TOTAL (IV) | 27 581.00 | | | 27 581.00 |
EE Grand total (I to V) | 201 976.00 | | | 201 976.00 |
EG Accrued income and payables due within one year | 27 581.00 | | | 27 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 27 531.00 | | 27 531.00 | 27 531.00 |
FG Production sold - services | 138 594.00 | | 138 594.00 | 138 594.00 |
FJ Net sales | 166 125.00 | | 166 125.00 | 166 125.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 129.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 169 256.00 | |
FS Purchases of goods (including customs duties) | | | 14 353.00 | |
FT Inventory change (goods) | | | 2 135.00 | |
FW Other purchases and external expenses | | | 41 867.00 | |
FX Taxes, duties, and similar payments | | | 9 831.00 | |
FY Salaries and Wages | | | 42 219.00 | |
FZ Social Security Contributions | | | 15 166.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 085.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 216.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 130 874.00 | |
GG - OPERATING RESULT (I - II) | | | 38 382.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 382.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 280.00 | | | 280.00 |
HK Income tax | 10 747.00 | | | 10 747.00 |
HL TOTAL REVENUE (I + III + V + VII) | 169 256.00 | | | 169 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 621.00 | | | 141 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 635.00 | | | 27 635.00 |
