| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 315.00 | 1 315.00 | | 1 315.00 |
AH Goodwill | 12 152.00 | | 12 152.00 | 12 152.00 |
AP Buildings | 13 652.00 | 13 652.00 | | 13 652.00 |
AR Technical installations, industrial equipment and tools | 8 222.00 | 7 342.00 | 880.00 | 8 222.00 |
AT Other tangible assets | 4 934.00 | 4 934.00 | | 4 934.00 |
BH Other financial assets | 7 636.00 | | 7 636.00 | 7 636.00 |
BJ TOTAL (I) | 47 912.00 | 27 243.00 | 20 669.00 | 47 912.00 |
BT Goods | 182 504.00 | | 182 504.00 | 182 504.00 |
BX Customers and related accounts | 395.00 | | 395.00 | 395.00 |
BZ Other receivables | 5 279.00 | | 5 279.00 | 5 279.00 |
CF Cash and cash equivalents | 29 296.00 | | 29 296.00 | 29 296.00 |
CH Prepaid expenses | 9 703.00 | | 9 703.00 | 9 703.00 |
CJ TOTAL (II) | 227 176.00 | | 227 176.00 | 227 176.00 |
CO Grand total (0 to V) | 275 088.00 | 27 243.00 | 247 845.00 | 275 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 144 963.00 | 136 551.00 | | 144 963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 135.00 | 8 411.00 | | 10 135.00 |
DL TOTAL (I) | 163 483.00 | 153 347.00 | | 163 483.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 524.00 | 30 641.00 | | 30 524.00 |
DX Trade payables and related accounts | 40 863.00 | 23 862.00 | | 40 863.00 |
DY Tax and social security liabilities | 12 975.00 | 9 854.00 | | 12 975.00 |
EC TOTAL (IV) | 84 362.00 | 64 358.00 | | 84 362.00 |
EE Grand total (I to V) | 247 845.00 | 217 705.00 | | 247 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 114 776.00 | | 114 776.00 | 114 776.00 |
FG Production sold - services | 43 678.00 | | 43 678.00 | 43 678.00 |
FJ Net sales | 158 454.00 | | 158 454.00 | 158 454.00 |
FO Operating subsidies | | | 661.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 159 117.00 | |
FS Purchases of goods (including customs duties) | | | 78 305.00 | |
FT Inventory change (goods) | | | -11 754.00 | |
FW Other purchases and external expenses | | | 41 667.00 | |
FX Taxes, duties, and similar payments | | | 1 581.00 | |
FY Salaries and Wages | | | 29 943.00 | |
FZ Social Security Contributions | | | 6 806.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 302.00 | |
GE Other Expenses | | | 103.00 | |
GF Total Operating Expenses (II) | | | 146 953.00 | |
GG - OPERATING RESULT (I - II) | | | 12 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 204.00 | 269.00 | | 204.00 |
HH Total exceptional expenses (VIII) | 204.00 | 269.00 | | 204.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -204.00 | -269.00 | | -204.00 |
HK Income tax | 1 825.00 | 1 498.00 | | 1 825.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 117.00 | 159 394.00 | | 159 117.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 148 982.00 | 150 983.00 | | 148 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 135.00 | 8 411.00 | | 10 135.00 |
