| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | | |
AF Concessions, Patents and Similar Rights | | | 1 261.00 | |
AH Goodwill | | | 30 000.00 | |
AP Buildings | | | 2 353.00 | |
AT Other tangible assets | | | 4 032.00 | |
BH Other financial assets | | | 81.00 | |
BJ TOTAL (I) | | | 38 296.00 | |
BN Goods in progress | | | 8 750.00 | |
BZ Other receivables | | | 126 515.00 | |
CF Cash and cash equivalents | | | 71 190.00 | |
CH Prepaid expenses | | | 4 603.00 | |
CJ TOTAL (II) | | | 211 058.00 | |
CO Grand total (0 to V) | | | 249 354.00 | |
CS Evaluated investments - equity method | | | 571.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 23 419.00 | 21 212.00 | | 23 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 911.00 | 2 207.00 | | 23 911.00 |
DL TOTAL (I) | 58 330.00 | 34 419.00 | | 58 330.00 |
DU Loans and Debts from Credit Institutions (3) | 417.00 | 7 733.00 | | 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 177.00 | 534.00 | | 177.00 |
DX Trade payables and related accounts | 19 508.00 | 8 873.00 | | 19 508.00 |
DY Tax and social security liabilities | 27 557.00 | 26 352.00 | | 27 557.00 |
EA Other liabilities | 143 365.00 | 28 470.00 | | 143 365.00 |
EC TOTAL (IV) | 191 024.00 | 71 962.00 | | 191 024.00 |
EE Grand total (I to V) | 249 354.00 | 106 381.00 | | 249 354.00 |
EG Accrued income and payables due within one year | 191 024.00 | 71 962.00 | | 191 024.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 7 733.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 313 248.00 | |
FJ Net sales | | | 313 248.00 | |
FM Inventory production | | | -6 250.00 | |
FO Operating subsidies | | | 32.00 | |
FQ Other income | | | 625.00 | |
FR Total operating income (I) | | | 307 655.00 | |
FW Other purchases and external expenses | | | 137 517.00 | |
FX Taxes, duties, and similar payments | | | 3 785.00 | |
FY Salaries and Wages | | | 106 688.00 | |
FZ Social Security Contributions | | | 33 105.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 646.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 283 761.00 | |
GG - OPERATING RESULT (I - II) | | | 23 894.00 | |
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) | | | 23 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 17.00 | | | 17.00 |
HD Total exceptional income (VII) | 17.00 | | | 17.00 |
HE Exceptional expenses on management operations | | 99.00 | | |
HH Total exceptional expenses (VIII) | | 99.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17.00 | -98.00 | | 17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 307 672.00 | 276 733.00 | | 307 672.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 283 761.00 | 274 526.00 | | 283 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 911.00 | 2 207.00 | | 23 911.00 |
