| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 270 344.00 | |
BJ TOTAL (I) | | | 1 363 744.00 | |
BZ Other receivables | | | 1 141.00 | |
CF Cash and cash equivalents | | | 13 691.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 14 832.00 | |
CO Grand total (0 to V) | | | 1 378 576.00 | |
CS Evaluated investments - equity method | | | 1 093 400.00 | |
| |
| 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 |
DH Retained earnings | 516 350.00 | 528 063.00 | | 516 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 431.00 | -11 713.00 | | 29 431.00 |
DL TOTAL (I) | 554 581.00 | 525 150.00 | | 554 581.00 |
DT Other Bond Issues | | 239 323.00 | | |
DU Loans and Debts from Credit Institutions (3) | 202 001.00 | 577 810.00 | | 202 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 598 392.00 | 26 381.00 | | 598 392.00 |
DX Trade payables and related accounts | 4 852.00 | | | 4 852.00 |
DY Tax and social security liabilities | 18 341.00 | | | 18 341.00 |
EA Other liabilities | 18 298.00 | | | 18 298.00 |
EB Prepaid income (2) | -17 889.00 | | | -17 889.00 |
EC TOTAL (IV) | 823 995.00 | 843 514.00 | | 823 995.00 |
EE Grand total (I to V) | 1 378 576.00 | 1 368 664.00 | | 1 378 576.00 |
EG Accrued income and payables due within one year | 823 995.00 | 843 514.00 | | 823 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 180 000.00 | |
FJ Net sales | | | 180 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 63 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 243 001.00 | |
FW Other purchases and external expenses | | | 13 330.00 | |
FX Taxes, duties, and similar payments | | | 1 594.00 | |
FY Salaries and Wages | | | 131 902.00 | |
FZ Social Security Contributions | | | 74 692.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 221 523.00 | |
GG - OPERATING RESULT (I - II) | | | 21 478.00 | |
GR Interest and similar expenses | | | 9 936.00 | |
GU Total financial expenses (VI) | | | 9 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 17 889.00 | | | 17 889.00 |
HD Total exceptional income (VII) | 17 889.00 | | | 17 889.00 |
HF Exceptional expenses on capital transactions | | 1 809.00 | | |
HH Total exceptional expenses (VIII) | | 1 809.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 889.00 | -1 809.00 | | 17 889.00 |
HJ Employee participation in company results | | 13 030.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 260 890.00 | 243 002.00 | | 260 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 459.00 | 254 715.00 | | 231 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 431.00 | -11 713.00 | | 29 431.00 |
