| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 230 000.00 | | 230 000.00 | 230 000.00 |
AJ Other Intangible Assets | 14 750.00 | | 14 750.00 | 14 750.00 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 10 000.00 | | 10 000.00 |
AT Other tangible assets | 1 930.00 | 1 805.00 | 125.00 | 1 930.00 |
BH Other financial assets | 2 024.00 | | 2 024.00 | 2 024.00 |
BJ TOTAL (I) | 258 704.00 | 11 805.00 | 246 899.00 | 258 704.00 |
BL Raw materials, supplies | 1 160.00 | | 1 160.00 | 1 160.00 |
BT Goods | 3 346.00 | | 3 346.00 | 3 346.00 |
BV Advances and down payments on orders | 439.00 | | 439.00 | 439.00 |
BZ Other receivables | 3 718.00 | | 3 718.00 | 3 718.00 |
CF Cash and cash equivalents | 2 881.00 | | 2 881.00 | 2 881.00 |
CH Prepaid expenses | 584.00 | | 584.00 | 584.00 |
CJ TOTAL (II) | 12 128.00 | | 12 128.00 | 12 128.00 |
CO Grand total (0 to V) | 270 832.00 | 11 805.00 | 259 027.00 | 270 832.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 38 412.00 | 21 765.00 | | 38 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 359.00 | 16 647.00 | | 20 359.00 |
DL TOTAL (I) | 59 871.00 | 39 512.00 | | 59 871.00 |
DU Loans and Debts from Credit Institutions (3) | 95 979.00 | 117 783.00 | | 95 979.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 504.00 | 82 792.00 | | 87 504.00 |
DX Trade payables and related accounts | 9 013.00 | 13 062.00 | | 9 013.00 |
DY Tax and social security liabilities | 6 661.00 | 4 502.00 | | 6 661.00 |
EC TOTAL (IV) | 199 156.00 | 218 139.00 | | 199 156.00 |
EE Grand total (I to V) | 259 027.00 | 257 651.00 | | 259 027.00 |
EG Accrued income and payables due within one year | 103 177.00 | 140 336.00 | | 103 177.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 186 269.00 | | 186 269.00 | 186 269.00 |
FJ Net sales | 186 269.00 | | 186 269.00 | 186 269.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 68.00 | |
FR Total operating income (I) | | | 186 337.00 | |
FS Purchases of goods (including customs duties) | | | 80 633.00 | |
FT Inventory change (goods) | | | 595.00 | |
FU Purchases of raw materials and other supplies | | | 12 868.00 | |
FV Inventory change (raw materials and supplies) | | | -575.00 | |
FW Other purchases and external expenses | | | 37 311.00 | |
FX Taxes, duties, and similar payments | | | 1 214.00 | |
FY Salaries and Wages | | | 22 946.00 | |
FZ Social Security Contributions | | | 3 920.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 386.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 159 298.00 | |
GG - OPERATING RESULT (I - II) | | | 27 039.00 | |
GL Other interest and similar income | | | 44.00 | |
GP Total financial income (V) | | | 44.00 | |
GR Interest and similar expenses | | | 1 718.00 | |
GU Total financial expenses (VI) | | | 1 718.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 550.00 | 1 954.00 | | 1 550.00 |
HH Total exceptional expenses (VIII) | 1 550.00 | 1 954.00 | | 1 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 550.00 | -1 954.00 | | -1 550.00 |
HK Income tax | 3 457.00 | 2 845.00 | | 3 457.00 |
HL TOTAL REVENUE (I + III + V + VII) | 186 381.00 | 187 098.00 | | 186 381.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 022.00 | 170 451.00 | | 166 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 359.00 | 16 647.00 | | 20 359.00 |
