| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 083.00 | 83.00 | 10 000.00 | 10 083.00 |
AH Goodwill | 145 000.00 | | 145 000.00 | 145 000.00 |
AP Buildings | 87 540.00 | 86 909.00 | 631.00 | 87 540.00 |
AR Technical installations, industrial equipment and tools | 85 576.00 | 84 406.00 | 1 169.00 | 85 576.00 |
AT Other tangible assets | 63 088.00 | 58 666.00 | 4 422.00 | 63 088.00 |
BD Other fixed assets | 10 165.00 | | 10 165.00 | 10 165.00 |
BH Other financial assets | 305.00 | | 305.00 | 305.00 |
BJ TOTAL (I) | 401 756.00 | 230 064.00 | 171 692.00 | 401 756.00 |
BL Raw materials, supplies | 2 730.00 | | 2 730.00 | 2 730.00 |
BV Advances and down payments on orders | 73.00 | | 73.00 | 73.00 |
BZ Other receivables | 1 279.00 | | 1 279.00 | 1 279.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 7 528.00 | | 7 528.00 | 7 528.00 |
CH Prepaid expenses | 362.00 | | 362.00 | 362.00 |
CJ TOTAL (II) | 31 972.00 | | 31 972.00 | 31 972.00 |
CO Grand total (0 to V) | 433 728.00 | 230 064.00 | 203 664.00 | 433 728.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 5 981.00 | -4 884.00 | | 5 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 689.00 | 10 865.00 | | 18 689.00 |
DL TOTAL (I) | 33 055.00 | 14 366.00 | | 33 055.00 |
DU Loans and Debts from Credit Institutions (3) | 2 511.00 | 6 703.00 | | 2 511.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 869.00 | 171 348.00 | | 156 869.00 |
DX Trade payables and related accounts | 4 530.00 | 5 832.00 | | 4 530.00 |
DY Tax and social security liabilities | 6 698.00 | 2 483.00 | | 6 698.00 |
EC TOTAL (IV) | 170 609.00 | 186 366.00 | | 170 609.00 |
EE Grand total (I to V) | 203 664.00 | 200 732.00 | | 203 664.00 |
EG Accrued income and payables due within one year | 170 609.00 | 183 854.00 | | 170 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 464.00 | |
FD Production sold - goods | | | 177 895.00 | |
FJ Net sales | | | 178 359.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 178 366.00 | |
FU Purchases of raw materials and other supplies | | | 48 549.00 | |
FV Inventory change (raw materials and supplies) | | | 160.00 | |
FW Other purchases and external expenses | | | 46 223.00 | |
FX Taxes, duties, and similar payments | | | 3 323.00 | |
FY Salaries and Wages | | | 33 178.00 | |
FZ Social Security Contributions | | | 14 872.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 921.00 | |
GE Other Expenses | | | 1 160.00 | |
GF Total Operating Expenses (II) | | | 158 386.00 | |
GG - OPERATING RESULT (I - II) | | | 19 981.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 301.00 | |
GU Total financial expenses (VI) | | | 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 991.00 | 79.00 | | 991.00 |
HH Total exceptional expenses (VIII) | 991.00 | 79.00 | | 991.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -991.00 | -79.00 | | -991.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 366.00 | 175 778.00 | | 178 366.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 677.00 | 164 912.00 | | 159 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 689.00 | 10 865.00 | | 18 689.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 530.00 | 4 530.00 | | 4 530.00 |
8K Other liabilities (including liabilities related to repo transactions) | 156 869.00 | 156 869.00 | | 156 869.00 |
UT Other financial assets | 305.00 | | | 305.00 |
VH Loans with a maturity of more than one year at origin | 2 511.00 | 2 511.00 | | 2 511.00 |
VK Loans repaid during the year | 4 192.00 | | | 4 192.00 |
VS Prepaid expenses | 362.00 | | | 362.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 946.00 | 1 641.00 | 305.00 | 1 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 609.00 | 170 609.00 | | 170 609.00 |
