| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 980.00 | | 60 980.00 | 60 980.00 |
AN Land | 60 980.00 | | 60 980.00 | 60 980.00 |
AP Buildings | 935 760.00 | 927 900.00 | 7 861.00 | 935 760.00 |
AR Technical installations, industrial equipment and tools | 104 432.00 | 92 313.00 | 12 119.00 | 104 432.00 |
AT Other tangible assets | 20 788.00 | 15 824.00 | 4 963.00 | 20 788.00 |
BJ TOTAL (I) | 1 183 584.00 | 1 036 037.00 | 147 547.00 | 1 183 584.00 |
BL Raw materials, supplies | 8 487.00 | | 8 487.00 | 8 487.00 |
BZ Other receivables | 4 377.00 | | 4 377.00 | 4 377.00 |
CF Cash and cash equivalents | 98 074.00 | | 98 074.00 | 98 074.00 |
CH Prepaid expenses | 532.00 | | 532.00 | 532.00 |
CJ TOTAL (II) | 111 471.00 | | 111 471.00 | 111 471.00 |
CO Grand total (0 to V) | 1 295 055.00 | 1 036 037.00 | 259 017.00 | 1 295 055.00 |
CU Other investments | 644.00 | | 644.00 | 644.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 406.00 | 61 482.00 | | 59 406.00 |
DL TOTAL (I) | 92 945.00 | 95 021.00 | | 92 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 679.00 | 104 153.00 | | 120 679.00 |
DX Trade payables and related accounts | 13 413.00 | 10 416.00 | | 13 413.00 |
DY Tax and social security liabilities | 31 981.00 | 31 200.00 | | 31 981.00 |
EC TOTAL (IV) | 166 073.00 | 145 769.00 | | 166 073.00 |
EE Grand total (I to V) | 259 017.00 | 240 790.00 | | 259 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 270 965.00 | | 270 965.00 | 270 965.00 |
FJ Net sales | 270 965.00 | | 270 965.00 | 270 965.00 |
FO Operating subsidies | | | 919.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 909.00 | |
FQ Other income | | | 3 362.00 | |
FR Total operating income (I) | | | 276 155.00 | |
FU Purchases of raw materials and other supplies | | | 69 424.00 | |
FV Inventory change (raw materials and supplies) | | | -1 782.00 | |
FW Other purchases and external expenses | | | 38 853.00 | |
FX Taxes, duties, and similar payments | | | 8 749.00 | |
FY Salaries and Wages | | | 78 619.00 | |
FZ Social Security Contributions | | | 14 665.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 209.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 216 742.00 | |
GG - OPERATING RESULT (I - II) | | | 59 413.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 29.00 | 1 586.00 | | 29.00 |
HD Total exceptional income (VII) | 29.00 | 1 586.00 | | 29.00 |
HF Exceptional expenses on capital transactions | 39.00 | 2.00 | | 39.00 |
HH Total exceptional expenses (VIII) | 39.00 | 2.00 | | 39.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | 1 584.00 | | -10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 187.00 | 277 044.00 | | 276 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 216 781.00 | 215 562.00 | | 216 781.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 406.00 | 61 482.00 | | 59 406.00 |
