| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 145 286.00 | | 145 286.00 | 145 286.00 |
AR Technical installations, industrial equipment and tools | 44 311.00 | 42 436.00 | 1 875.00 | 44 311.00 |
AT Other tangible assets | 10 969.00 | 8 356.00 | 2 613.00 | 10 969.00 |
BH Other financial assets | 3 465.00 | | 3 465.00 | 3 465.00 |
BJ TOTAL (I) | 204 031.00 | 50 792.00 | 153 238.00 | 204 031.00 |
BL Raw materials, supplies | 1 883.00 | | 1 883.00 | 1 883.00 |
BZ Other receivables | 681.00 | | 681.00 | 681.00 |
CF Cash and cash equivalents | 17 456.00 | | 17 456.00 | 17 456.00 |
CJ TOTAL (II) | 20 020.00 | | 20 020.00 | 20 020.00 |
CO Grand total (0 to V) | 224 050.00 | 50 792.00 | 173 258.00 | 224 050.00 |
| |
| 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 |
DG Other reserves | 32 321.00 | 30 286.00 | | 32 321.00 |
DH Retained earnings | 20 411.00 | 20 411.00 | | 20 411.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 120.00 | 2 035.00 | | 8 120.00 |
DL TOTAL (I) | 69 237.00 | 61 117.00 | | 69 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 993.00 | 92 785.00 | | 90 993.00 |
DX Trade payables and related accounts | 5 467.00 | 5 519.00 | | 5 467.00 |
DY Tax and social security liabilities | 7 561.00 | 12 955.00 | | 7 561.00 |
EC TOTAL (IV) | 104 021.00 | 111 259.00 | | 104 021.00 |
EE Grand total (I to V) | 173 258.00 | 172 376.00 | | 173 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 119.00 | | 126 119.00 | 126 119.00 |
FJ Net sales | 126 119.00 | | 126 119.00 | 126 119.00 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 126 138.00 | |
FS Purchases of goods (including customs duties) | | | 38 461.00 | |
FT Inventory change (goods) | | | -1 238.00 | |
FW Other purchases and external expenses | | | 34 018.00 | |
FX Taxes, duties, and similar payments | | | 1 814.00 | |
FY Salaries and Wages | | | 38 638.00 | |
FZ Social Security Contributions | | | 8 021.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 629.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 121 345.00 | |
GG - OPERATING RESULT (I - II) | | | 4 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 500.00 | | | 4 500.00 |
HD Total exceptional income (VII) | 4 500.00 | | | 4 500.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 465.00 | | | 4 465.00 |
HK Income tax | 1 138.00 | 12.00 | | 1 138.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 638.00 | 108 998.00 | | 130 638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 518.00 | 106 962.00 | | 122 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 120.00 | 2 035.00 | | 8 120.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 90 993.00 | 90 993.00 | | 90 993.00 |
8B Suppliers and Related Accounts | 5 467.00 | 5 467.00 | | 5 467.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 561.00 | 7 561.00 | | 7 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 146.00 | 681.00 | 3 465.00 | 4 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 021.00 | 104 021.00 | | 104 021.00 |
