| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 52 900.00 | |
BJ TOTAL (I) | | | 53 050.00 | |
BT Goods | | | 12 428.00 | |
BV Advances and down payments on orders | | | 359.00 | |
BX Customers and related accounts | | | 110.00 | |
BZ Other receivables | | | 846.00 | |
CF Cash and cash equivalents | | | 25 962.00 | |
CJ TOTAL (II) | | | 39 704.00 | |
CO Grand total (0 to V) | | | 92 754.00 | |
CS Evaluated investments - equity method | | | 150.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 4 329.00 | 3 779.00 | | 4 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 980.00 | 550.00 | | 11 980.00 |
DL TOTAL (I) | 24 559.00 | 12 579.00 | | 24 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 791.00 | 64 189.00 | | 60 791.00 |
DX Trade payables and related accounts | 4 453.00 | 7 396.00 | | 4 453.00 |
DY Tax and social security liabilities | 2 847.00 | 1 729.00 | | 2 847.00 |
EA Other liabilities | 104.00 | 104.00 | | 104.00 |
EC TOTAL (IV) | 68 195.00 | 73 417.00 | | 68 195.00 |
EE Grand total (I to V) | 92 754.00 | 85 997.00 | | 92 754.00 |
EG Accrued income and payables due within one year | 68 195.00 | 73 417.00 | | 68 195.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 85 718.00 | |
FD Production sold - goods | | | 1 130.00 | |
FJ Net sales | | | 86 848.00 | |
FO Operating subsidies | | | 13 250.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 100 115.00 | |
FS Purchases of goods (including customs duties) | | | 43 333.00 | |
FT Inventory change (goods) | | | 831.00 | |
FU Purchases of raw materials and other supplies | | | 2 706.00 | |
FW Other purchases and external expenses | | | 17 582.00 | |
FX Taxes, duties, and similar payments | | | 1 808.00 | |
FY Salaries and Wages | | | 21 067.00 | |
FZ Social Security Contributions | | | 528.00 | |
GE Other Expenses | | | 281.00 | |
GF Total Operating Expenses (II) | | | 88 137.00 | |
GG - OPERATING RESULT (I - II) | | | 11 978.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 117.00 | 105 519.00 | | 100 117.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 137.00 | 104 969.00 | | 88 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 980.00 | 550.00 | | 11 980.00 |
