| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 418 775.00 | | 418 775.00 | 418 775.00 |
AR Technical installations, industrial equipment and tools | 5 933.00 | 3 275.00 | 2 658.00 | 5 933.00 |
AT Other tangible assets | 129 767.00 | 71 150.00 | 58 617.00 | 129 767.00 |
BH Other financial assets | 1 340.00 | | 1 340.00 | 1 340.00 |
BJ TOTAL (I) | 555 814.00 | 74 425.00 | 481 389.00 | 555 814.00 |
BZ Other receivables | 4 686.00 | | 4 686.00 | 4 686.00 |
CF Cash and cash equivalents | 657 669.00 | | 657 669.00 | 657 669.00 |
CH Prepaid expenses | 74 201.00 | | 74 201.00 | 74 201.00 |
CJ TOTAL (II) | 736 556.00 | | 736 556.00 | 736 556.00 |
CO Grand total (0 to V) | 1 292 371.00 | 74 425.00 | 1 217 945.00 | 1 292 371.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 155 819.00 | | | 155 819.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 342 539.00 | 155 819.00 | | 342 539.00 |
DL TOTAL (I) | 508 358.00 | 165 819.00 | | 508 358.00 |
DU Loans and Debts from Credit Institutions (3) | 348 863.00 | 428 301.00 | | 348 863.00 |
DX Trade payables and related accounts | 12 577.00 | 7 348.00 | | 12 577.00 |
DY Tax and social security liabilities | 311 235.00 | 150 050.00 | | 311 235.00 |
EA Other liabilities | 36 913.00 | 375 441.00 | | 36 913.00 |
EC TOTAL (IV) | 709 587.00 | 961 140.00 | | 709 587.00 |
EE Grand total (I to V) | 1 217 945.00 | 1 126 959.00 | | 1 217 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 034 252.00 | | 1 034 252.00 | 1 034 252.00 |
FJ Net sales | 1 034 252.00 | | 1 034 252.00 | 1 034 252.00 |
FQ Other income | | | 112.00 | |
FR Total operating income (I) | | | 1 034 364.00 | |
FW Other purchases and external expenses | | | 166 674.00 | |
FX Taxes, duties, and similar payments | | | 7 641.00 | |
FY Salaries and Wages | | | 265 751.00 | |
FZ Social Security Contributions | | | 107 121.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 118.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 561 349.00 | |
GG - OPERATING RESULT (I - II) | | | 473 016.00 | |
GR Interest and similar expenses | | | 4 143.00 | |
GU Total financial expenses (VI) | | | 4 143.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 468 873.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 225.00 | | |
HH Total exceptional expenses (VIII) | | 225.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -225.00 | | |
HK Income tax | 126 334.00 | 48 065.00 | | 126 334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 034 364.00 | 1 456 998.00 | | 1 034 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 691 825.00 | 1 301 179.00 | | 691 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 342 539.00 | 155 819.00 | | 342 539.00 |
HP References: Equipment leasing | 40 395.00 | 32 416.00 | | 40 395.00 |
