| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AR Technical installations, industrial equipment and tools | 27 520.00 | 27 485.00 | 35.00 | 27 520.00 |
AT Other tangible assets | 14 023.00 | 9 561.00 | 4 462.00 | 14 023.00 |
BH Other financial assets | 7 697.00 | | 7 697.00 | 7 697.00 |
BJ TOTAL (I) | 94 240.00 | 37 046.00 | 57 194.00 | 94 240.00 |
BL Raw materials, supplies | 4 175.00 | | 4 175.00 | 4 175.00 |
BZ Other receivables | 4 457.00 | | 4 457.00 | 4 457.00 |
CF Cash and cash equivalents | 56 113.00 | | 56 113.00 | 56 113.00 |
CJ TOTAL (II) | 64 745.00 | | 64 745.00 | 64 745.00 |
CO Grand total (0 to V) | 158 985.00 | 37 046.00 | 121 939.00 | 158 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 46 049.00 | 40 640.00 | | 46 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 711.00 | 5 409.00 | | 4 711.00 |
DL TOTAL (I) | 59 560.00 | 54 849.00 | | 59 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 191.00 | 35 511.00 | | 33 191.00 |
DX Trade payables and related accounts | 6 808.00 | 7 087.00 | | 6 808.00 |
DY Tax and social security liabilities | 22 381.00 | 19 254.00 | | 22 381.00 |
EC TOTAL (IV) | 62 379.00 | 61 851.00 | | 62 379.00 |
EE Grand total (I to V) | 121 939.00 | 116 700.00 | | 121 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 124 963.00 | | 124 963.00 | 124 963.00 |
FJ Net sales | 124 963.00 | | 124 963.00 | 124 963.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 671.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 126 648.00 | |
FS Purchases of goods (including customs duties) | | | 36 003.00 | |
FT Inventory change (goods) | | | 485.00 | |
FW Other purchases and external expenses | | | 51 135.00 | |
FX Taxes, duties, and similar payments | | | 2 203.00 | |
FY Salaries and Wages | | | 25 366.00 | |
FZ Social Security Contributions | | | 4 488.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 542.00 | |
GE Other Expenses | | | 110.00 | |
GF Total Operating Expenses (II) | | | 121 332.00 | |
GG - OPERATING RESULT (I - II) | | | 5 316.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 605.00 | 751.00 | | 605.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 648.00 | 132 608.00 | | 126 648.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 937.00 | 127 200.00 | | 121 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 711.00 | 5 409.00 | | 4 711.00 |
