| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 035.00 | 22 644.00 | 22 391.00 | 45 035.00 |
AJ Other Intangible Assets | 100 000.00 | | 100 000.00 | 100 000.00 |
AP Buildings | 33 439.00 | 33 439.00 | | 33 439.00 |
AR Technical installations, industrial equipment and tools | 4 700.00 | 4 700.00 | | 4 700.00 |
AT Other tangible assets | 7 511.00 | 6 704.00 | 807.00 | 7 511.00 |
BH Other financial assets | 19 056.00 | | 19 056.00 | 19 056.00 |
BJ TOTAL (I) | 209 741.00 | 67 487.00 | 142 254.00 | 209 741.00 |
BT Goods | 77 508.00 | 5 792.00 | 71 716.00 | 77 508.00 |
BZ Other receivables | 14 044.00 | | 14 044.00 | 14 044.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 91 552.00 | 5 792.00 | 85 760.00 | 91 552.00 |
CO Grand total (0 to V) | 301 293.00 | 73 279.00 | 228 014.00 | 301 293.00 |
CP Shares due in less than one year | 19 056.00 | | | 19 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 686.00 | 42 686.00 | | 42 686.00 |
DD Legal reserve (1) | 4 269.00 | 4 269.00 | | 4 269.00 |
DE Statutory or contractual reserves | 303 926.00 | 303 926.00 | | 303 926.00 |
DH Retained earnings | -597 798.00 | -540 363.00 | | -597 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 362.00 | -57 435.00 | | 67 362.00 |
DJ Investment subsidies | | 1.00 | | |
DL TOTAL (I) | -179 556.00 | -246 918.00 | | -179 556.00 |
DU Loans and Debts from Credit Institutions (3) | 26 651.00 | 90 036.00 | | 26 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 288 500.00 | 288 500.00 | | 288 500.00 |
DX Trade payables and related accounts | | 3 352.00 | | |
DY Tax and social security liabilities | 13 228.00 | 15 298.00 | | 13 228.00 |
DZ Fixed asset liabilities and related accounts | 1 700.00 | 1 700.00 | | 1 700.00 |
EA Other liabilities | 77 492.00 | 92 238.00 | | 77 492.00 |
EC TOTAL (IV) | 407 570.00 | 491 124.00 | | 407 570.00 |
EE Grand total (I to V) | 228 014.00 | 244 206.00 | | 228 014.00 |
EG Accrued income and payables due within one year | 407 570.00 | 491 124.00 | | 407 570.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 651.00 | 90 036.00 | | 26 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 361 637.00 | | 361 637.00 | 361 637.00 |
FJ Net sales | 361 637.00 | | 361 637.00 | 361 637.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 511.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 378 150.00 | |
FS Purchases of goods (including customs duties) | | | 289 399.00 | |
FT Inventory change (goods) | | | -7 731.00 | |
FU Purchases of raw materials and other supplies | | | 3.00 | |
FW Other purchases and external expenses | | | 36 891.00 | |
FX Taxes, duties, and similar payments | | | 11 468.00 | |
FY Salaries and Wages | | | 51 219.00 | |
FZ Social Security Contributions | | | 5 237.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 966.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 792.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 413 253.00 | |
GG - OPERATING RESULT (I - II) | | | -35 104.00 | |
GL Other interest and similar income | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GS Negative differences of foreign exchange | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 16 511.00 | | | 16 511.00 |
HA Exceptional income from management transactions | | 112.00 | | |
HD Total exceptional income (VII) | | 112.00 | | |
HE Exceptional expenses on management operations | -2 465.00 | 363.00 | | -2 465.00 |
HH Total exceptional expenses (VIII) | -2 465.00 | 363.00 | | -2 465.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 465.00 | -251.00 | | 2 465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 478 150.00 | 702 799.00 | | 478 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 410 788.00 | 760 235.00 | | 410 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 362.00 | -57 435.00 | | 67 362.00 |
