| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 355 846.00 | | 355 846.00 | 355 846.00 |
AT Other tangible assets | 17 970.00 | 14 250.00 | 3 720.00 | 17 970.00 |
BH Other financial assets | 1 600.00 | | 1 600.00 | 1 600.00 |
BJ TOTAL (I) | 375 416.00 | 14 250.00 | 361 166.00 | 375 416.00 |
BX Customers and related accounts | 4 275.00 | | 4 275.00 | 4 275.00 |
BZ Other receivables | 2 532.00 | | 2 532.00 | 2 532.00 |
CF Cash and cash equivalents | 77 086.00 | | 77 086.00 | 77 086.00 |
CJ TOTAL (II) | 83 893.00 | | 83 893.00 | 83 893.00 |
CO Grand total (0 to V) | 459 310.00 | 14 250.00 | 445 060.00 | 459 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 264 232.00 | 264 232.00 | | 264 232.00 |
DG Other reserves | 31 301.00 | 35 817.00 | | 31 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 360.00 | 20 483.00 | | 33 360.00 |
DL TOTAL (I) | 328 893.00 | 320 533.00 | | 328 893.00 |
DU Loans and Debts from Credit Institutions (3) | 47 723.00 | 62 145.00 | | 47 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 718.00 | 42 785.00 | | 2 718.00 |
DX Trade payables and related accounts | 1 600.00 | | | 1 600.00 |
DY Tax and social security liabilities | 36 521.00 | 35 828.00 | | 36 521.00 |
EA Other liabilities | 27 603.00 | 37 142.00 | | 27 603.00 |
EC TOTAL (IV) | 116 166.00 | 177 901.00 | | 116 166.00 |
EE Grand total (I to V) | 445 060.00 | 498 434.00 | | 445 060.00 |
EG Accrued income and payables due within one year | 83 004.00 | 130 198.00 | | 83 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 458 050.00 | |
FJ Net sales | | | 458 050.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 209 342.00 | |
FR Total operating income (I) | | | 667 393.00 | |
FW Other purchases and external expenses | | | 223 475.00 | |
FX Taxes, duties, and similar payments | | | 34 605.00 | |
FY Salaries and Wages | | | 261 640.00 | |
FZ Social Security Contributions | | | 77 460.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 295.00 | |
GE Other Expenses | | | 26 471.00 | |
GF Total Operating Expenses (II) | | | 629 949.00 | |
GG - OPERATING RESULT (I - II) | | | 37 444.00 | |
GR Interest and similar expenses | | | 659.00 | |
GU Total financial expenses (VI) | | | 659.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -659.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 424.00 | 3 615.00 | | 3 424.00 |
HL TOTAL REVENUE (I + III + V + VII) | 667 393.00 | 580 166.00 | | 667 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 634 032.00 | 559 682.00 | | 634 032.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 360.00 | 20 483.00 | | 33 360.00 |
