| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 5 532.00 | |
AT Other tangible assets | | | 13 900.00 | |
BJ TOTAL (I) | | | 19 432.00 | |
BN Goods in progress | | | 63 500.00 | |
BX Customers and related accounts | | | 113 069.00 | |
BZ Other receivables | | | 37 694.00 | |
CF Cash and cash equivalents | | | 46 527.00 | |
CJ TOTAL (II) | | | 260 789.00 | |
CO Grand total (0 to V) | | | 280 221.00 | |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 108 934.00 | 108 934.00 | | 108 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 640.00 | 14 281.00 | | 15 640.00 |
DL TOTAL (I) | 125 674.00 | 124 315.00 | | 125 674.00 |
DU Loans and Debts from Credit Institutions (3) | 3 402.00 | 10 144.00 | | 3 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 322.00 | | | 1 322.00 |
DX Trade payables and related accounts | 10 488.00 | 506.00 | | 10 488.00 |
DY Tax and social security liabilities | 122 896.00 | 65 345.00 | | 122 896.00 |
EA Other liabilities | 16 440.00 | 16 440.00 | | 16 440.00 |
EC TOTAL (IV) | 154 548.00 | 92 435.00 | | 154 548.00 |
EE Grand total (I to V) | 280 221.00 | 216 750.00 | | 280 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 402 206.00 | |
FJ Net sales | | | 402 206.00 | |
FM Inventory production | | | | |
FO Operating subsidies | | | 5 040.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 403.00 | |
FR Total operating income (I) | | | 407 649.00 | |
FU Purchases of raw materials and other supplies | | | 44 137.00 | |
FW Other purchases and external expenses | | | 193 354.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
FY Salaries and Wages | | | 104 301.00 | |
FZ Social Security Contributions | | | 40 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 297.00 | |
GF Total Operating Expenses (II) | | | 386 435.00 | |
GG - OPERATING RESULT (I - II) | | | 21 214.00 | |
GR Interest and similar expenses | | | 2 018.00 | |
GU Total financial expenses (VI) | | | 2 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 796.00 | 988.00 | | 796.00 |
HF Exceptional expenses on capital transactions | | 1 100.00 | | |
HH Total exceptional expenses (VIII) | 796.00 | 2 088.00 | | 796.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -796.00 | -2 088.00 | | -796.00 |
HK Income tax | 2 760.00 | 1 991.00 | | 2 760.00 |
HL TOTAL REVENUE (I + III + V + VII) | 407 649.00 | 303 384.00 | | 407 649.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 392 009.00 | 289 103.00 | | 392 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 640.00 | 14 281.00 | | 15 640.00 |
