| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 424.00 | 7 424.00 | | 7 424.00 |
AH Goodwill | 16 769.00 | | 16 769.00 | 16 769.00 |
AP Buildings | 17 193.00 | 17 193.00 | | 17 193.00 |
AT Other tangible assets | 15 364.00 | 13 518.00 | 1 846.00 | 15 364.00 |
BB Receivables related to investments | | | | |
BH Other financial assets | 3 150.00 | | 3 150.00 | 3 150.00 |
BJ TOTAL (I) | 63 908.00 | 38 135.00 | 25 774.00 | 63 908.00 |
BX Customers and related accounts | 230 929.00 | | 230 929.00 | 230 929.00 |
BZ Other receivables | 47 231.00 | | 47 231.00 | 47 231.00 |
CF Cash and cash equivalents | 75 354.00 | | 75 354.00 | 75 354.00 |
CJ TOTAL (II) | 353 514.00 | | 353 514.00 | 353 514.00 |
CO Grand total (0 to V) | 417 423.00 | 38 135.00 | 379 288.00 | 417 423.00 |
CS Evaluated investments - equity method | 4 009.00 | | 4 009.00 | 4 009.00 |
| |
| 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 | 1 408.00 | 524.00 | | 1 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 200.00 | 884.00 | | 5 200.00 |
DL TOTAL (I) | 14 993.00 | 9 793.00 | | 14 993.00 |
DU Loans and Debts from Credit Institutions (3) | 17 449.00 | 48 174.00 | | 17 449.00 |
DW Advances and down payments received on current orders | 59 730.00 | 33 611.00 | | 59 730.00 |
DX Trade payables and related accounts | 273 066.00 | 219 528.00 | | 273 066.00 |
DY Tax and social security liabilities | 14 049.00 | 16 957.00 | | 14 049.00 |
EC TOTAL (IV) | 364 295.00 | 318 269.00 | | 364 295.00 |
EE Grand total (I to V) | 379 288.00 | 328 062.00 | | 379 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 187 026.00 | |
FJ Net sales | | | 187 026.00 | |
FR Total operating income (I) | | | 187 026.00 | |
FW Other purchases and external expenses | | | 62 478.00 | |
FX Taxes, duties, and similar payments | | | 1 811.00 | |
FY Salaries and Wages | | | 65 315.00 | |
FZ Social Security Contributions | | | 42 935.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 300.00 | |
GF Total Operating Expenses (II) | | | 173 839.00 | |
GG - OPERATING RESULT (I - II) | | | 13 187.00 | |
GU Total financial expenses (VI) | | | 3 354.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4 632.00 | 979.00 | | 4 632.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 632.00 | -979.00 | | -4 632.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 026.00 | 166 318.00 | | 187 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 825.00 | 165 433.00 | | 181 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 200.00 | 884.00 | | 5 200.00 |
