| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 331.00 | |
AH Goodwill | | | 29 000.00 | |
AP Buildings | | | 4 253.00 | |
AR Technical installations, industrial equipment and tools | | | 947.00 | |
AT Other tangible assets | | | 1 016.00 | |
BJ TOTAL (I) | | | 35 547.00 | |
BT Goods | | | 657.00 | |
BX Customers and related accounts | | | 27 647.00 | |
BZ Other receivables | | | 756.00 | |
CF Cash and cash equivalents | | | 182 890.00 | |
CH Prepaid expenses | | | 1 119.00 | |
CJ TOTAL (II) | | | 213 069.00 | |
CO Grand total (0 to V) | | | 248 616.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 71 904.00 | 56 602.00 | | 71 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 512.00 | 15 302.00 | | 44 512.00 |
DL TOTAL (I) | 124 116.00 | 79 604.00 | | 124 116.00 |
DU Loans and Debts from Credit Institutions (3) | 1 499.00 | 4 048.00 | | 1 499.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 350.00 | 31 111.00 | | 37 350.00 |
DX Trade payables and related accounts | 5 926.00 | 5 532.00 | | 5 926.00 |
DY Tax and social security liabilities | 38 487.00 | 5 762.00 | | 38 487.00 |
EB Prepaid income (2) | 41 238.00 | 38 092.00 | | 41 238.00 |
EC TOTAL (IV) | 124 500.00 | 84 546.00 | | 124 500.00 |
EE Grand total (I to V) | 248 616.00 | 164 150.00 | | 248 616.00 |
EG Accrued income and payables due within one year | 124 500.00 | 84 546.00 | | 124 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 241 922.00 | |
FJ Net sales | | | 241 922.00 | |
FO Operating subsidies | | | 700.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 495.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 244 121.00 | |
FS Purchases of goods (including customs duties) | | | 1 930.00 | |
FT Inventory change (goods) | | | -209.00 | |
FW Other purchases and external expenses | | | 70 009.00 | |
FX Taxes, duties, and similar payments | | | 829.00 | |
FY Salaries and Wages | | | 107 665.00 | |
FZ Social Security Contributions | | | 6 945.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 974.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 189 151.00 | |
GG - OPERATING RESULT (I - II) | | | 54 970.00 | |
GL Other interest and similar income | | | 23.00 | |
GP Total financial income (V) | | | 23.00 | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 050.00 | 88.00 | | 1 050.00 |
HD Total exceptional income (VII) | 1 050.00 | 88.00 | | 1 050.00 |
HE Exceptional expenses on management operations | 1 050.00 | 127.00 | | 1 050.00 |
HH Total exceptional expenses (VIII) | 1 050.00 | 127.00 | | 1 050.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -38.00 | | |
HK Income tax | 10 428.00 | 2 609.00 | | 10 428.00 |
HL TOTAL REVENUE (I + III + V + VII) | 245 195.00 | 173 242.00 | | 245 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 683.00 | 157 940.00 | | 200 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 512.00 | 15 302.00 | | 44 512.00 |
