| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 48 000.00 | 13 213.00 | 34 787.00 | 48 000.00 |
AR Technical installations, industrial equipment and tools | 9 380.00 | 2 264.00 | 7 116.00 | 9 380.00 |
AT Other tangible assets | 31 632.00 | 8 039.00 | 23 593.00 | 31 632.00 |
BH Other financial assets | 1 489.00 | | 1 489.00 | 1 489.00 |
BJ TOTAL (I) | 90 501.00 | 23 517.00 | 66 984.00 | 90 501.00 |
BT Goods | 17 543.00 | | 17 543.00 | 17 543.00 |
BZ Other receivables | 2 616.00 | | 2 616.00 | 2 616.00 |
CF Cash and cash equivalents | 3 597.00 | | 3 597.00 | 3 597.00 |
CJ TOTAL (II) | 23 756.00 | | 23 756.00 | 23 756.00 |
CO Grand total (0 to V) | 114 257.00 | 23 517.00 | 90 740.00 | 114 257.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -24 518.00 | -25 968.00 | | -24 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 477.00 | 1 450.00 | | 8 477.00 |
DL TOTAL (I) | -15 041.00 | -23 518.00 | | -15 041.00 |
DU Loans and Debts from Credit Institutions (3) | 56 095.00 | 63 604.00 | | 56 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 589.00 | 3 350.00 | | 3 589.00 |
DX Trade payables and related accounts | 13 119.00 | 15 789.00 | | 13 119.00 |
DY Tax and social security liabilities | 11 881.00 | 8 237.00 | | 11 881.00 |
EA Other liabilities | 21 096.00 | 21 096.00 | | 21 096.00 |
EC TOTAL (IV) | 105 781.00 | 112 076.00 | | 105 781.00 |
EE Grand total (I to V) | 90 740.00 | 88 557.00 | | 90 740.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 302 327.00 | | 302 327.00 | 302 327.00 |
FJ Net sales | 302 327.00 | | 302 327.00 | 302 327.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 302 331.00 | |
FS Purchases of goods (including customs duties) | | | 232 729.00 | |
FT Inventory change (goods) | | | -11 744.00 | |
FU Purchases of raw materials and other supplies | | | 9.00 | |
FW Other purchases and external expenses | | | 26 248.00 | |
FX Taxes, duties, and similar payments | | | 1 244.00 | |
FY Salaries and Wages | | | 27 135.00 | |
FZ Social Security Contributions | | | 7 845.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 959.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 292 430.00 | |
GG - OPERATING RESULT (I - II) | | | 9 901.00 | |
GR Interest and similar expenses | | | 1 423.00 | |
GU Total financial expenses (VI) | | | 1 423.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 283.00 | | |
HH Total exceptional expenses (VIII) | | 283.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -283.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 302 331.00 | 206 299.00 | | 302 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 293 854.00 | 204 849.00 | | 293 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 477.00 | 1 450.00 | | 8 477.00 |
