| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 254 466.00 | | 254 466.00 | 254 466.00 |
BH Other financial assets | 305.00 | | 305.00 | 305.00 |
BJ TOTAL (I) | 254 771.00 | | 254 771.00 | 254 771.00 |
BL Raw materials, supplies | 16 442.00 | | 16 442.00 | 16 442.00 |
BX Customers and related accounts | 1 371.00 | | 1 371.00 | 1 371.00 |
BZ Other receivables | 235 314.00 | | 235 314.00 | 235 314.00 |
CF Cash and cash equivalents | 100 538.00 | | 100 538.00 | 100 538.00 |
CJ TOTAL (II) | 353 666.00 | | 353 666.00 | 353 666.00 |
CO Grand total (0 to V) | 608 437.00 | | 608 437.00 | 608 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 335 748.00 | 335 748.00 | | 335 748.00 |
DB Share, merger, contribution premiums, etc. | 11.00 | 11.00 | | 11.00 |
DD Legal reserve (1) | 35 375.00 | 35 375.00 | | 35 375.00 |
DH Retained earnings | 224.00 | 97.00 | | 224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 131.00 | 41 127.00 | | 11 131.00 |
DL TOTAL (I) | 382 483.00 | 412 357.00 | | 382 483.00 |
DQ Provisions for Expenses | 16 387.00 | 17 149.00 | | 16 387.00 |
DR TOTAL (IV) | 16 387.00 | 17 149.00 | | 16 387.00 |
DU Loans and Debts from Credit Institutions (3) | 23.00 | 28.00 | | 23.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 566.00 | 6 696.00 | | 3 566.00 |
DX Trade payables and related accounts | 127 240.00 | 69 212.00 | | 127 240.00 |
DY Tax and social security liabilities | 78 168.00 | 89 257.00 | | 78 168.00 |
EA Other liabilities | 564.00 | 533.00 | | 564.00 |
EC TOTAL (IV) | 209 562.00 | 165 726.00 | | 209 562.00 |
EE Grand total (I to V) | 608 437.00 | 595 232.00 | | 608 437.00 |
EG Accrued income and payables due within one year | 209 562.00 | 165 726.00 | | 209 562.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23.00 | 28.00 | | 23.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 886 783.00 | | 886 783.00 | 886 783.00 |
FJ Net sales | 886 783.00 | | 886 783.00 | 886 783.00 |
FO Operating subsidies | | | 71.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 392.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 888 252.00 | |
FU Purchases of raw materials and other supplies | | | 55 075.00 | |
FV Inventory change (raw materials and supplies) | | | 8 217.00 | |
FW Other purchases and external expenses | | | 324 943.00 | |
FX Taxes, duties, and similar payments | | | 20 800.00 | |
FY Salaries and Wages | | | 394 981.00 | |
FZ Social Security Contributions | | | 43 369.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 26 607.00 | |
GF Total Operating Expenses (II) | | | 873 992.00 | |
GG - OPERATING RESULT (I - II) | | | 14 260.00 | |
GL Other interest and similar income | | | 604.00 | |
GP Total financial income (V) | | | 604.00 | |
GR Interest and similar expenses | | | 451.00 | |
GU Total financial expenses (VI) | | | 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 630.00 | 1 648.00 | | 630.00 |
A4 Equity method investments | 26 604.00 | 30 443.00 | | 26 604.00 |
HA Exceptional income from management transactions | 285.00 | | | 285.00 |
HD Total exceptional income (VII) | 285.00 | | | 285.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 285.00 | | | 285.00 |
HK Income tax | 3 566.00 | 6 696.00 | | 3 566.00 |
HL TOTAL REVENUE (I + III + V + VII) | 889 141.00 | 1 020 374.00 | | 889 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 878 009.00 | 979 247.00 | | 878 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 131.00 | 41 127.00 | | 11 131.00 |
