| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 15 000.00 | |
AN Land | | | 1 000.00 | |
AP Buildings | | | 14 405.00 | |
AR Technical installations, industrial equipment and tools | | | 430 773.00 | |
AT Other tangible assets | | | 182 260.00 | |
AV Fixed assets in progress | | | 101 583.00 | |
BJ TOTAL (I) | | | 745 102.00 | |
BL Raw materials, supplies | | | 2 822.00 | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | 99 564.00 | |
BZ Other receivables | | | 29 947.00 | |
CF Cash and cash equivalents | | | 10 219.00 | |
CH Prepaid expenses | | | 14 218.00 | |
CJ TOTAL (II) | | | 156 770.00 | |
CO Grand total (0 to V) | | | 901 872.00 | |
CU Other investments | | | 80.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 195.00 | 195.00 | | 195.00 |
DG Other reserves | 6 728.00 | 6 728.00 | | 6 728.00 |
DH Retained earnings | 107 682.00 | 126 135.00 | | 107 682.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -59 643.00 | -18 453.00 | | -59 643.00 |
DK Regulated provisions | 10 264.00 | 6 997.00 | | 10 264.00 |
DL TOTAL (I) | 66 726.00 | 123 102.00 | | 66 726.00 |
DU Loans and Debts from Credit Institutions (3) | 408 963.00 | 333 328.00 | | 408 963.00 |
DV Miscellaneous Loans and Financial Debts (4) | 234 548.00 | 180 952.00 | | 234 548.00 |
DW Advances and down payments received on current orders | 500.00 | 500.00 | | 500.00 |
DX Trade payables and related accounts | 53 894.00 | 46 746.00 | | 53 894.00 |
DY Tax and social security liabilities | 26 873.00 | 24 883.00 | | 26 873.00 |
DZ Fixed asset liabilities and related accounts | 29 000.00 | 29 000.00 | | 29 000.00 |
EA Other liabilities | 81 368.00 | 61 335.00 | | 81 368.00 |
EC TOTAL (IV) | 835 146.00 | 676 744.00 | | 835 146.00 |
EE Grand total (I to V) | 901 872.00 | 799 846.00 | | 901 872.00 |
EG Accrued income and payables due within one year | 520 600.00 | 443 272.00 | | 520 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 495 626.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 877.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 508 507.00 | |
FU Purchases of raw materials and other supplies | | | 37 581.00 | |
FV Inventory change (raw materials and supplies) | | | 4 798.00 | |
FW Other purchases and external expenses | | | 258 113.00 | |
FX Taxes, duties, and similar payments | | | 4 416.00 | |
FY Salaries and Wages | | | 86 228.00 | |
FZ Social Security Contributions | | | 15 917.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 149 579.00 | |
GE Other Expenses | | | 238.00 | |
GF Total Operating Expenses (II) | | | 556 870.00 | |
GG - OPERATING RESULT (I - II) | | | -48 363.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 7 812.00 | |
GU Total financial expenses (VI) | | | 7 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 174.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 44 146.00 | | |
HC Reversals of provisions and transfers of expenses | 142.00 | | | 142.00 |
HD Total exceptional income (VII) | 143.00 | 44 146.00 | | 143.00 |
HE Exceptional expenses on management operations | 202.00 | 1 719.00 | | 202.00 |
HF Exceptional expenses on capital transactions | | 41 178.00 | | |
HG Exceptional depreciation and provisions | 3 409.00 | 6 997.00 | | 3 409.00 |
HH Total exceptional expenses (VIII) | 3 611.00 | 49 893.00 | | 3 611.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 469.00 | -5 747.00 | | -3 469.00 |
HL TOTAL REVENUE (I + III + V + VII) | 508 651.00 | 574 072.00 | | 508 651.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 568 294.00 | 592 525.00 | | 568 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -59 643.00 | -18 453.00 | | -59 643.00 |
