| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 87 321.00 | | 87 321.00 | 87 321.00 |
AR Technical installations, industrial equipment and tools | 8 037.00 | 5 458.00 | 2 579.00 | 8 037.00 |
AT Other tangible assets | 36 581.00 | 23 240.00 | 13 340.00 | 36 581.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 3 775.00 | | 3 775.00 | 3 775.00 |
BJ TOTAL (I) | 135 754.00 | 28 699.00 | 107 055.00 | 135 754.00 |
BL Raw materials, supplies | 3 215.00 | | 3 215.00 | 3 215.00 |
BT Goods | 3 086.00 | | 3 086.00 | 3 086.00 |
BZ Other receivables | 134.00 | | 134.00 | 134.00 |
CF Cash and cash equivalents | 50 246.00 | | 50 246.00 | 50 246.00 |
CH Prepaid expenses | 339.00 | | 339.00 | 339.00 |
CJ TOTAL (II) | 57 020.00 | | 57 020.00 | 57 020.00 |
CO Grand total (0 to V) | 192 774.00 | 28 699.00 | 164 075.00 | 192 774.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 11 600.00 | 4 898.00 | | 11 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 861.00 | 31 702.00 | | 17 861.00 |
DL TOTAL (I) | 32 761.00 | 39 900.00 | | 32 761.00 |
DU Loans and Debts from Credit Institutions (3) | 103 644.00 | 82 437.00 | | 103 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 491.00 | 1 022.00 | | 1 491.00 |
DX Trade payables and related accounts | 2 469.00 | 2 898.00 | | 2 469.00 |
DY Tax and social security liabilities | 20 958.00 | 18 185.00 | | 20 958.00 |
EB Prepaid income (2) | 2 753.00 | | | 2 753.00 |
EC TOTAL (IV) | 131 314.00 | 104 541.00 | | 131 314.00 |
EE Grand total (I to V) | 164 075.00 | 144 442.00 | | 164 075.00 |
EI Including equity loans | 1 491.00 | | | 1 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 19 227.00 | | 19 227.00 | 19 227.00 |
FG Production sold - services | 140 688.00 | | 140 688.00 | 140 688.00 |
FJ Net sales | 159 914.00 | | 159 914.00 | 159 914.00 |
FO Operating subsidies | | | 4 134.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 983.00 | |
FQ Other income | | | 65.00 | |
FR Total operating income (I) | | | 165 097.00 | |
FS Purchases of goods (including customs duties) | | | 7 958.00 | |
FT Inventory change (goods) | | | -1 265.00 | |
FU Purchases of raw materials and other supplies | | | 8 338.00 | |
FV Inventory change (raw materials and supplies) | | | -286.00 | |
FW Other purchases and external expenses | | | 34 650.00 | |
FX Taxes, duties, and similar payments | | | 2 819.00 | |
FY Salaries and Wages | | | 67 587.00 | |
FZ Social Security Contributions | | | 18 446.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 681.00 | |
GE Other Expenses | | | 159.00 | |
GF Total Operating Expenses (II) | | | 147 088.00 | |
GG - OPERATING RESULT (I - II) | | | 18 009.00 | |
GL Other interest and similar income | | | 319.00 | |
GP Total financial income (V) | | | 319.00 | |
GR Interest and similar expenses | | | 446.00 | |
GU Total financial expenses (VI) | | | 446.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 21.00 | 3 162.00 | | 21.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 416.00 | 159 914.00 | | 165 416.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 555.00 | 128 212.00 | | 147 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 861.00 | 31 702.00 | | 17 861.00 |
