| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 442 102.00 | | 442 102.00 | 442 102.00 |
AJ Other Intangible Assets | 5 375.00 | 5 375.00 | | 5 375.00 |
AP Buildings | 125 105.00 | 63 831.00 | 61 273.00 | 125 105.00 |
AR Technical installations, industrial equipment and tools | 368 353.00 | 362 033.00 | 6 319.00 | 368 353.00 |
AT Other tangible assets | 4 832.00 | 4 832.00 | | 4 832.00 |
BH Other financial assets | 11 200.00 | | 11 200.00 | 11 200.00 |
BJ TOTAL (I) | 956 968.00 | 436 072.00 | 520 895.00 | 956 968.00 |
BX Customers and related accounts | 16 000.00 | | 16 000.00 | 16 000.00 |
BZ Other receivables | 367 343.00 | | 367 343.00 | 367 343.00 |
CH Prepaid expenses | 6 648.00 | | 6 648.00 | 6 648.00 |
CJ TOTAL (II) | 389 992.00 | | 389 992.00 | 389 992.00 |
CO Grand total (0 to V) | 1 346 961.00 | 436 072.00 | 910 888.00 | 1 346 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 789 200.00 | 789 200.00 | | 789 200.00 |
DD Legal reserve (1) | 5 010.00 | 5 010.00 | | 5 010.00 |
DG Other reserves | 41 637.00 | 41 637.00 | | 41 637.00 |
DH Retained earnings | -84 453.00 | -129 849.00 | | -84 453.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 956.00 | 45 395.00 | | 49 956.00 |
DK Regulated provisions | 11 148.00 | 12 908.00 | | 11 148.00 |
DL TOTAL (I) | 812 499.00 | 764 302.00 | | 812 499.00 |
DP Provisions for Risks | 20 314.00 | 20 314.00 | | 20 314.00 |
DR TOTAL (IV) | 20 314.00 | 20 314.00 | | 20 314.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | 50 000.00 | | 50 000.00 |
DX Trade payables and related accounts | 12 070.00 | 12 094.00 | | 12 070.00 |
DY Tax and social security liabilities | 16 005.00 | 10 774.00 | | 16 005.00 |
EC TOTAL (IV) | 78 075.00 | 72 868.00 | | 78 075.00 |
EE Grand total (I to V) | 910 888.00 | 857 485.00 | | 910 888.00 |
EG Accrued income and payables due within one year | 28 075.00 | 22 868.00 | | 28 075.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 205.00 | | 180 205.00 | 180 205.00 |
FJ Net sales | 180 205.00 | | 180 205.00 | 180 205.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 180 206.00 | |
FW Other purchases and external expenses | | | 86 098.00 | |
FX Taxes, duties, and similar payments | | | 434.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 20 669.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 107 201.00 | |
GG - OPERATING RESULT (I - II) | | | 73 004.00 | |
GL Other interest and similar income | | | 168.00 | |
GP Total financial income (V) | | | 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 2 012.00 | 1 091.00 | | 2 012.00 |
HD Total exceptional income (VII) | 2 012.00 | 1 091.00 | | 2 012.00 |
HG Exceptional depreciation and provisions | 253.00 | 253.00 | | 253.00 |
HH Total exceptional expenses (VIII) | 253.00 | 253.00 | | 253.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 759.00 | 838.00 | | 1 759.00 |
HK Income tax | 24 977.00 | 10 032.00 | | 24 977.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 387.00 | 179 757.00 | | 182 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 431.00 | 134 361.00 | | 132 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 956.00 | 45 395.00 | | 49 956.00 |
