| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 805.00 | 805.00 | | 805.00 |
AT Other tangible assets | 43 427.00 | 22 525.00 | 20 902.00 | 43 427.00 |
BH Other financial assets | 1 143.00 | | 1 143.00 | 1 143.00 |
BJ TOTAL (I) | 45 681.00 | 23 331.00 | 22 350.00 | 45 681.00 |
BZ Other receivables | 101 588.00 | | 101 588.00 | 101 588.00 |
CD Marketable securities | 4 376.00 | | 4 376.00 | 4 376.00 |
CF Cash and cash equivalents | 1 737.00 | | 1 737.00 | 1 737.00 |
CJ TOTAL (II) | 107 701.00 | | 107 701.00 | 107 701.00 |
CO Grand total (0 to V) | 153 382.00 | 23 331.00 | 130 051.00 | 153 382.00 |
CU Other investments | 305.00 | | 305.00 | 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 524.00 | 1 524.00 | | 1 524.00 |
DD Legal reserve (1) | 152.00 | 152.00 | | 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 435.00 | 77 944.00 | | 34 435.00 |
DL TOTAL (I) | 36 112.00 | 79 621.00 | | 36 112.00 |
DU Loans and Debts from Credit Institutions (3) | 68 068.00 | 27 012.00 | | 68 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 109.00 | 34 994.00 | | 24 109.00 |
DY Tax and social security liabilities | 1 763.00 | 7 220.00 | | 1 763.00 |
EC TOTAL (IV) | 93 939.00 | 69 225.00 | | 93 939.00 |
EE Grand total (I to V) | 130 051.00 | 148 846.00 | | 130 051.00 |
EG Accrued income and payables due within one year | 93 939.00 | 69 225.00 | | 93 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 344 283.00 | 344 283.00 | |
FJ Net sales | | 344 283.00 | 344 283.00 | |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 107.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 347 395.00 | |
FU Purchases of raw materials and other supplies | | | 122 176.00 | |
FW Other purchases and external expenses | | | 89 517.00 | |
FX Taxes, duties, and similar payments | | | 9 994.00 | |
FY Salaries and Wages | | | 40 363.00 | |
FZ Social Security Contributions | | | 45 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 022.00 | |
GE Other Expenses | | | 5 427.00 | |
GF Total Operating Expenses (II) | | | 318 135.00 | |
GG - OPERATING RESULT (I - II) | | | 29 261.00 | |
GR Interest and similar expenses | | | 1 229.00 | |
GU Total financial expenses (VI) | | | 1 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 404.00 | 4 940.00 | | 6 404.00 |
HD Total exceptional income (VII) | 6 404.00 | 4 940.00 | | 6 404.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 404.00 | 4 940.00 | | 6 404.00 |
HL TOTAL REVENUE (I + III + V + VII) | 353 799.00 | 329 233.00 | | 353 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 319 364.00 | 251 289.00 | | 319 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 435.00 | 77 944.00 | | 34 435.00 |
