| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 718.00 | 1 718.00 | | 1 718.00 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AP Buildings | 23 574.00 | 23 574.00 | | 23 574.00 |
AT Other tangible assets | 11 303.00 | 10 741.00 | 562.00 | 11 303.00 |
BJ TOTAL (I) | 82 329.00 | 36 033.00 | 46 297.00 | 82 329.00 |
BT Goods | 22 796.00 | | 22 796.00 | 22 796.00 |
BV Advances and down payments on orders | 1 127.00 | | 1 127.00 | 1 127.00 |
BZ Other receivables | 715.00 | | 715.00 | 715.00 |
CF Cash and cash equivalents | 608.00 | | 608.00 | 608.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 25 247.00 | | 25 247.00 | 25 247.00 |
CO Grand total (0 to V) | 107 577.00 | 36 033.00 | 71 544.00 | 107 577.00 |
| |
| 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) | 21 732.00 | 20 145.00 | | 21 732.00 |
DL TOTAL (I) | 30 116.00 | 28 529.00 | | 30 116.00 |
DU Loans and Debts from Credit Institutions (3) | 1 454.00 | 481.00 | | 1 454.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 585.00 | 15 761.00 | | 9 585.00 |
DX Trade payables and related accounts | 25 299.00 | 27 616.00 | | 25 299.00 |
DY Tax and social security liabilities | 4 678.00 | 4 430.00 | | 4 678.00 |
EA Other liabilities | 411.00 | 623.00 | | 411.00 |
EC TOTAL (IV) | 41 427.00 | 48 912.00 | | 41 427.00 |
EE Grand total (I to V) | 71 544.00 | 77 441.00 | | 71 544.00 |
EG Accrued income and payables due within one year | 41 427.00 | 48 912.00 | | 41 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 154 741.00 | | 154 741.00 | 154 741.00 |
FG Production sold - services | 1 595.00 | | 1 595.00 | 1 595.00 |
FJ Net sales | 156 337.00 | | 156 337.00 | 156 337.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 156 344.00 | |
FS Purchases of goods (including customs duties) | | | 76 214.00 | |
FT Inventory change (goods) | | | 749.00 | |
FU Purchases of raw materials and other supplies | | | 3 226.00 | |
FW Other purchases and external expenses | | | 38 308.00 | |
FX Taxes, duties, and similar payments | | | 2 028.00 | |
FY Salaries and Wages | | | 2 202.00 | |
FZ Social Security Contributions | | | 8 442.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 286.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 131 464.00 | |
GG - OPERATING RESULT (I - II) | | | 24 881.00 | |
GR Interest and similar expenses | | | 2 635.00 | |
GU Total financial expenses (VI) | | | 2 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 514.00 | 831.00 | | 514.00 |
HH Total exceptional expenses (VIII) | 514.00 | 831.00 | | 514.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -514.00 | -831.00 | | -514.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 344.00 | 165 862.00 | | 156 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 613.00 | 145 718.00 | | 134 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 732.00 | 20 145.00 | | 21 732.00 |
