| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 563.00 | 1 563.00 | | 1 563.00 |
AH Goodwill | 114 000.00 | | 114 000.00 | 114 000.00 |
AR Technical installations, industrial equipment and tools | 2 538.00 | 2 336.00 | 202.00 | 2 538.00 |
AT Other tangible assets | 5 690.00 | 4 673.00 | 1 017.00 | 5 690.00 |
BJ TOTAL (I) | 124 401.00 | 8 572.00 | 115 829.00 | 124 401.00 |
BZ Other receivables | 5 845.00 | | 5 845.00 | 5 845.00 |
CF Cash and cash equivalents | 20 010.00 | | 20 010.00 | 20 010.00 |
CH Prepaid expenses | 3 701.00 | | 3 701.00 | 3 701.00 |
CJ TOTAL (II) | 29 556.00 | | 29 556.00 | 29 556.00 |
CO Grand total (0 to V) | 153 957.00 | 8 572.00 | 145 385.00 | 153 957.00 |
CU Other investments | 610.00 | | 610.00 | 610.00 |
| |
| 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 |
DG Other reserves | 94 200.00 | 96 445.00 | | 94 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 602.00 | 12 755.00 | | 6 602.00 |
DL TOTAL (I) | 111 802.00 | 120 200.00 | | 111 802.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 184.00 | 9 829.00 | | 7 184.00 |
DX Trade payables and related accounts | 9 913.00 | 8 624.00 | | 9 913.00 |
DY Tax and social security liabilities | 8 568.00 | 5 305.00 | | 8 568.00 |
EA Other liabilities | 7 918.00 | | | 7 918.00 |
EC TOTAL (IV) | 33 583.00 | 23 758.00 | | 33 583.00 |
EE Grand total (I to V) | 145 385.00 | 143 959.00 | | 145 385.00 |
EG Accrued income and payables due within one year | 33 583.00 | 23 758.00 | | 33 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 293 645.00 | |
FJ Net sales | | | 293 645.00 | |
FO Operating subsidies | | | 3 050.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 296 696.00 | |
FW Other purchases and external expenses | | | 99 284.00 | |
FX Taxes, duties, and similar payments | | | 3 525.00 | |
FY Salaries and Wages | | | 180 692.00 | |
FZ Social Security Contributions | | | 4 438.00 | |
GB Operating Expenses - Provisions | | | 838.00 | |
GE Other Expenses | | | 588.00 | |
GF Total Operating Expenses (II) | | | 289 365.00 | |
GG - OPERATING RESULT (I - II) | | | 7 331.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 728.00 | 1 866.00 | | 728.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 696.00 | 290 619.00 | | 296 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 290 094.00 | 277 863.00 | | 290 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 602.00 | 12 756.00 | | 6 602.00 |
