| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 30 112.00 | 26 007.00 | 4 105.00 | 30 112.00 |
AR Technical installations, industrial equipment and tools | 9 336.00 | 9 336.00 | | 9 336.00 |
AT Other tangible assets | 28 443.00 | 23 747.00 | 4 696.00 | 28 443.00 |
BH Other financial assets | 5 031.00 | | 5 031.00 | 5 031.00 |
BJ TOTAL (I) | 72 921.00 | 59 089.00 | 13 832.00 | 72 921.00 |
BT Goods | 5 961.00 | | 5 961.00 | 5 961.00 |
BX Customers and related accounts | 1 002.00 | | 1 002.00 | 1 002.00 |
BZ Other receivables | 54 670.00 | | 54 670.00 | 54 670.00 |
CF Cash and cash equivalents | 46 929.00 | | 46 929.00 | 46 929.00 |
CH Prepaid expenses | 549.00 | | 549.00 | 549.00 |
CJ TOTAL (II) | 109 111.00 | | 109 111.00 | 109 111.00 |
CO Grand total (0 to V) | 182 032.00 | 59 089.00 | 122 943.00 | 182 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 497.00 | 35 214.00 | | 49 497.00 |
DL TOTAL (I) | 57 882.00 | 43 598.00 | | 57 882.00 |
DU Loans and Debts from Credit Institutions (3) | 35 799.00 | 42 627.00 | | 35 799.00 |
DX Trade payables and related accounts | 4 478.00 | 5 765.00 | | 4 478.00 |
DY Tax and social security liabilities | 16 811.00 | 16 678.00 | | 16 811.00 |
EA Other liabilities | 7 972.00 | 10 991.00 | | 7 972.00 |
EC TOTAL (IV) | 65 061.00 | 76 061.00 | | 65 061.00 |
EE Grand total (I to V) | 122 943.00 | 119 659.00 | | 122 943.00 |
EG Accrued income and payables due within one year | 39 882.00 | 72 387.00 | | 39 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 269 057.00 | |
FD Production sold - goods | | | 1 060.00 | |
FJ Net sales | | | 270 118.00 | |
FO Operating subsidies | | | 12 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 282.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 283 400.00 | |
FS Purchases of goods (including customs duties) | | | 125 571.00 | |
FT Inventory change (goods) | | | -204.00 | |
FU Purchases of raw materials and other supplies | | | 1 813.00 | |
FW Other purchases and external expenses | | | 57 891.00 | |
FX Taxes, duties, and similar payments | | | 5 797.00 | |
FY Salaries and Wages | | | 22 269.00 | |
FZ Social Security Contributions | | | 17 969.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 522.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 233 629.00 | |
GG - OPERATING RESULT (I - II) | | | 49 771.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 292.00 | |
GU Total financial expenses (VI) | | | 292.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 497.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 283 418.00 | 249 810.00 | | 283 418.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 921.00 | 214 596.00 | | 233 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 497.00 | 35 214.00 | | 49 497.00 |
