| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 99 000.00 | 99 000.00 | | 99 000.00 |
AR Technical installations, industrial equipment and tools | 1 806 000.00 | 1 806 000.00 | | 1 806 000.00 |
AT Other tangible assets | 303 000.00 | 232 000.00 | 71 000.00 | 303 000.00 |
BJ TOTAL (I) | 2 227 000.00 | 2 138 000.00 | 89 000.00 | 2 227 000.00 |
BX Customers and related accounts | 5 000 000.00 | 535 000.00 | 4 465 000.00 | 5 000 000.00 |
BZ Other receivables | 7 013 000.00 | | 7 013 000.00 | 7 013 000.00 |
CF Cash and cash equivalents | 14 000.00 | | 14 000.00 | 14 000.00 |
CH Prepaid expenses | 6 000.00 | | 6 000.00 | 6 000.00 |
CJ TOTAL (II) | 12 033 000.00 | 535 000.00 | 11 498 000.00 | 12 033 000.00 |
CN Currency translation adjustments (V) | 4 000.00 | | 4 000.00 | 4 000.00 |
CO Grand total (0 to V) | 14 264 000.00 | 2 673 000.00 | 11 590 000.00 | 14 264 000.00 |
CR Shares due in more than one year | 111 000.00 | | | 111 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 142 000.00 | 142 000.00 | | 142 000.00 |
DB Share, merger, contribution premiums, etc. | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 14 000.00 | 14 000.00 | | 14 000.00 |
DE Statutory or contractual reserves | 28 000.00 | 28 000.00 | | 28 000.00 |
DG Other reserves | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DH Retained earnings | 115 000.00 | | | 115 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 701 000.00 | 2 122 000.00 | | 2 701 000.00 |
DL TOTAL (I) | 5 019 000.00 | 4 326 000.00 | | 5 019 000.00 |
DP Provisions for Risks | 4 000.00 | 54 000.00 | | 4 000.00 |
DQ Provisions for Expenses | 648 000.00 | 675 000.00 | | 648 000.00 |
DR TOTAL (IV) | 652 000.00 | 729 000.00 | | 652 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 000.00 | 170 000.00 | | 76 000.00 |
DX Trade payables and related accounts | 4 221 000.00 | 2 717 000.00 | | 4 221 000.00 |
DY Tax and social security liabilities | 434 000.00 | 474 000.00 | | 434 000.00 |
EA Other liabilities | 1 188 000.00 | 1 834 000.00 | | 1 188 000.00 |
EC TOTAL (IV) | 5 919 000.00 | 5 195 000.00 | | 5 919 000.00 |
ED (V) | | 6 000.00 | | |
EE Grand total (I to V) | 11 590 000.00 | 10 255 000.00 | | 11 590 000.00 |
EG Accrued income and payables due within one year | 5 919 000.00 | 5 195 000.00 | | 5 919 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 38 019 000.00 | 3 504 000.00 | 41 523 000.00 | 38 019 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 587 000.00 | |
FQ Other income | | | 25 000.00 | |
FR Total operating income (I) | | | 42 135 000.00 | |
FW Other purchases and external expenses | | | 36 991 000.00 | |
FX Taxes, duties, and similar payments | | | 141 000.00 | |
FY Salaries and Wages | | | 1 000 000.00 | |
FZ Social Security Contributions | | | 490 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 425 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 34 000.00 | |
GE Other Expenses | | | 35 000.00 | |
GF Total Operating Expenses (II) | | | 39 141 000.00 | |
GG - OPERATING RESULT (I - II) | | | 2 993 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 606 000.00 | |
GL Other interest and similar income | | | 55 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 54 000.00 | |
GN Positive exchange differences | | | 57 000.00 | |
GP Total financial income (V) | | | 773 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 17 000.00 | |
GR Interest and similar expenses | | | 3 000.00 | |
GS Negative differences of foreign exchange | | | 40 000.00 | |
GU Total financial expenses (VI) | | | 60 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 713 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 706 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 000.00 | 5 000.00 | | 5 000.00 |
HD Total exceptional income (VII) | 5 000.00 | 5 000.00 | | 5 000.00 |
HE Exceptional expenses on management operations | 7 000.00 | 16 000.00 | | 7 000.00 |
HH Total exceptional expenses (VIII) | 7 000.00 | 16 000.00 | | 7 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 000.00 | -12 000.00 | | -1 000.00 |
HJ Employee participation in company results | 2 000.00 | 1 000.00 | | 2 000.00 |
HK Income tax | 1 002 000.00 | 714 000.00 | | 1 002 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 913 000.00 | 54 527 000.00 | | 42 913 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 212 000.00 | 52 405 000.00 | | 40 212 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 701 000.00 | 2 121 000.00 | | 2 701 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 729 000.00 | 35 000.00 | 112 000.00 | 729 000.00 |
7C Grand total | 729 000.00 | 35 000.00 | 112 000.00 | 729 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 76 000.00 | 76 000.00 | | 76 000.00 |
8B Suppliers and Related Accounts | 4 221 000.00 | 4 221 000.00 | | 4 221 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 188 000.00 | 1 188 000.00 | | 1 188 000.00 |
UX Other trade receivables | 7 013 000.00 | | | 7 013 000.00 |
VS Prepaid expenses | 6 000.00 | | | 6 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 019 000.00 | 11 908 000.00 | 111 000.00 | 12 019 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 919 000.00 | 5 919 000.00 | | 5 919 000.00 |
