| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 017.00 | 1 017.00 | | 1 017.00 |
AT Other tangible assets | 10 716.00 | 8 418.00 | 2 299.00 | 10 716.00 |
BH Other financial assets | 1 602.00 | | 1 602.00 | 1 602.00 |
BJ TOTAL (I) | 13 411.00 | 9 435.00 | 3 976.00 | 13 411.00 |
BL Raw materials, supplies | 1 000.00 | | 1 000.00 | 1 000.00 |
BT Goods | 91 348.00 | | 91 348.00 | 91 348.00 |
BX Customers and related accounts | 20 199.00 | | 20 199.00 | 20 199.00 |
BZ Other receivables | 3 592.00 | | 3 592.00 | 3 592.00 |
CF Cash and cash equivalents | 28 693.00 | | 28 693.00 | 28 693.00 |
CH Prepaid expenses | 4 207.00 | | 4 207.00 | 4 207.00 |
CJ TOTAL (II) | 149 039.00 | | 149 039.00 | 149 039.00 |
CO Grand total (0 to V) | 162 450.00 | 9 435.00 | 153 015.00 | 162 450.00 |
CP Shares due in less than one year | 1 602.00 | | | 1 602.00 |
CU Other investments | 75.00 | | 75.00 | 75.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 729.00 | 16 029.00 | | 9 729.00 |
DL TOTAL (I) | 18 529.00 | 24 829.00 | | 18 529.00 |
DU Loans and Debts from Credit Institutions (3) | 18 988.00 | 26 377.00 | | 18 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 174.00 | 140.00 | | 174.00 |
DX Trade payables and related accounts | 112 638.00 | 109 707.00 | | 112 638.00 |
DY Tax and social security liabilities | 2 687.00 | 5 200.00 | | 2 687.00 |
EC TOTAL (IV) | 134 486.00 | 141 423.00 | | 134 486.00 |
EE Grand total (I to V) | 153 015.00 | 166 252.00 | | 153 015.00 |
EG Accrued income and payables due within one year | 123 613.00 | 123 041.00 | | 123 613.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 605.00 | 619.00 | | 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 499 214.00 | |
FG Production sold - services | | | 750.00 | |
FJ Net sales | | | 499 964.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 499 981.00 | |
FS Purchases of goods (including customs duties) | | | 367 573.00 | |
FT Inventory change (goods) | | | -11 617.00 | |
FU Purchases of raw materials and other supplies | | | 5 553.00 | |
FV Inventory change (raw materials and supplies) | | | 200.00 | |
FW Other purchases and external expenses | | | 61 097.00 | |
FX Taxes, duties, and similar payments | | | 4 730.00 | |
FY Salaries and Wages | | | 37 879.00 | |
FZ Social Security Contributions | | | 22 115.00 | |
GB Operating Expenses - Provisions | | | 737.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 488 270.00 | |
GG - OPERATING RESULT (I - II) | | | 11 711.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 983.00 | |
GU Total financial expenses (VI) | | | 1 983.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 982.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 499 982.00 | 476 582.00 | | 499 982.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 490 253.00 | 460 553.00 | | 490 253.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 729.00 | 16 029.00 | | 9 729.00 |
