| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 927.00 | 927.00 | | 927.00 |
AH Goodwill | 72 413.00 | | 72 413.00 | 72 413.00 |
AR Technical installations, industrial equipment and tools | 96 447.00 | 87 600.00 | 8 847.00 | 96 447.00 |
AT Other tangible assets | 29 765.00 | 29 765.00 | | 29 765.00 |
BJ TOTAL (I) | 199 553.00 | 118 292.00 | 81 260.00 | 199 553.00 |
BL Raw materials, supplies | 6 338.00 | | 6 338.00 | 6 338.00 |
BT Goods | 14 211.00 | | 14 211.00 | 14 211.00 |
BZ Other receivables | 1 895.00 | | 1 895.00 | 1 895.00 |
CF Cash and cash equivalents | 977.00 | | 977.00 | 977.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 23 421.00 | | 23 421.00 | 23 421.00 |
CO Grand total (0 to V) | 222 974.00 | 118 292.00 | 104 682.00 | 222 974.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 500.00 | 18 500.00 | | 18 500.00 |
DD Legal reserve (1) | 1 850.00 | 1 850.00 | | 1 850.00 |
DE Statutory or contractual reserves | 59 295.00 | 59 295.00 | | 59 295.00 |
DH Retained earnings | -17 387.00 | -10 290.00 | | -17 387.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 139.00 | -7 097.00 | | -7 139.00 |
DL TOTAL (I) | 55 118.00 | 62 258.00 | | 55 118.00 |
DU Loans and Debts from Credit Institutions (3) | 10 186.00 | 15 521.00 | | 10 186.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 417.00 | 1 509.00 | | 19 417.00 |
DX Trade payables and related accounts | 12 569.00 | 22 802.00 | | 12 569.00 |
DY Tax and social security liabilities | 7 391.00 | 7 169.00 | | 7 391.00 |
EA Other liabilities | | 200.00 | | |
EC TOTAL (IV) | 49 563.00 | 47 201.00 | | 49 563.00 |
EE Grand total (I to V) | 104 682.00 | 109 459.00 | | 104 682.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 186.00 | 15 521.00 | | 10 186.00 |
EI Including equity loans | 19 417.00 | | | 19 417.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 90 969.00 | |
FG Production sold - services | | | 118 127.00 | |
FJ Net sales | | | 209 095.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 209 097.00 | |
FS Purchases of goods (including customs duties) | | | 47 022.00 | |
FT Inventory change (goods) | | | -3 184.00 | |
FU Purchases of raw materials and other supplies | | | 16 762.00 | |
FV Inventory change (raw materials and supplies) | | | 1 319.00 | |
FW Other purchases and external expenses | | | 65 336.00 | |
FX Taxes, duties, and similar payments | | | 1 568.00 | |
FY Salaries and Wages | | | 75 539.00 | |
FZ Social Security Contributions | | | 8 550.00 | |
GB Operating Expenses - Provisions | | | 2 967.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 215 881.00 | |
GG - OPERATING RESULT (I - II) | | | -6 785.00 | |
GR Interest and similar expenses | | | 355.00 | |
GU Total financial expenses (VI) | | | 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 182.00 | | |
HH Total exceptional expenses (VIII) | | 52.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 130.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 209 097.00 | 222 212.00 | | 209 097.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 216 236.00 | 229 309.00 | | 216 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 139.00 | -7 097.00 | | -7 139.00 |
