| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1.00 | | | 1.00 |
AR Technical installations, industrial equipment and tools | | | 22 171.00 | |
AT Other tangible assets | | | 2 039.00 | |
BH Other financial assets | | | 46.00 | |
BJ TOTAL (I) | | | 24 255.00 | |
BT Goods | | | 56 144.00 | |
BX Customers and related accounts | | | 66 057.00 | |
BZ Other receivables | | | 18 457.00 | |
CF Cash and cash equivalents | | | 493 100.00 | |
CH Prepaid expenses | | | 959.00 | |
CJ TOTAL (II) | | | 634 718.00 | |
CO Grand total (0 to V) | | | 658 973.00 | |
| |
| 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 |
DG Other reserves | 99 841.00 | 57 981.00 | | 99 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 079.00 | 78 261.00 | | 57 079.00 |
DL TOTAL (I) | 165 720.00 | 145 041.00 | | 165 720.00 |
DV Miscellaneous Loans and Financial Debts (4) | 311 872.00 | 356 204.00 | | 311 872.00 |
DW Advances and down payments received on current orders | | 928.00 | | |
DX Trade payables and related accounts | 21 307.00 | 39 616.00 | | 21 307.00 |
DY Tax and social security liabilities | 120 025.00 | 125 532.00 | | 120 025.00 |
EA Other liabilities | 40 049.00 | 55 784.00 | | 40 049.00 |
EC TOTAL (IV) | 493 252.00 | 578 065.00 | | 493 252.00 |
EE Grand total (I to V) | 658 973.00 | 723 106.00 | | 658 973.00 |
EI Including equity loans | 311 872.00 | | | 311 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 572 756.00 | |
FJ Net sales | | | 572 756.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 40.00 | |
FR Total operating income (I) | | | 572 796.00 | |
FS Purchases of goods (including customs duties) | | | 184 557.00 | |
FT Inventory change (goods) | | | -316.00 | |
FU Purchases of raw materials and other supplies | | | 47.00 | |
FW Other purchases and external expenses | | | 69 642.00 | |
FX Taxes, duties, and similar payments | | | 10 255.00 | |
FY Salaries and Wages | | | 177 607.00 | |
FZ Social Security Contributions | | | 52 754.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 823.00 | |
GE Other Expenses | | | 89.00 | |
GF Total Operating Expenses (II) | | | 500 458.00 | |
GG - OPERATING RESULT (I - II) | | | 72 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 9 864.00 | | |
HD Total exceptional income (VII) | 928.00 | 9 864.00 | | 928.00 |
HE Exceptional expenses on management operations | 1 775.00 | 965.00 | | 1 775.00 |
HH Total exceptional expenses (VIII) | 1 775.00 | 965.00 | | 1 775.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -846.00 | 8 899.00 | | -846.00 |
HK Income tax | 14 413.00 | 23 618.00 | | 14 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 573 725.00 | 607 009.00 | | 573 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 516 645.00 | 528 749.00 | | 516 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 079.00 | 78 261.00 | | 57 079.00 |
