| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 390.00 | 15 390.00 | | 15 390.00 |
AP Buildings | 7 518.00 | 6 926.00 | 593.00 | 7 518.00 |
AR Technical installations, industrial equipment and tools | 20 705.00 | 17 170.00 | 3 534.00 | 20 705.00 |
AT Other tangible assets | 100 027.00 | 94 413.00 | 5 613.00 | 100 027.00 |
BH Other financial assets | 2 723.00 | | 2 723.00 | 2 723.00 |
BJ TOTAL (I) | 146 362.00 | 133 899.00 | 12 463.00 | 146 362.00 |
BL Raw materials, supplies | 9 382.00 | | 9 382.00 | 9 382.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 376 307.00 | | 376 307.00 | 376 307.00 |
BZ Other receivables | 34 923.00 | | 34 923.00 | 34 923.00 |
CD Marketable securities | 36 865.00 | | 36 865.00 | 36 865.00 |
CF Cash and cash equivalents | 133 526.00 | | 133 526.00 | 133 526.00 |
CH Prepaid expenses | 20 721.00 | | 20 721.00 | 20 721.00 |
CJ TOTAL (II) | 611 724.00 | | 611 724.00 | 611 724.00 |
CO Grand total (0 to V) | 758 086.00 | 133 899.00 | 624 187.00 | 758 086.00 |
CP Shares due in less than one year | 2 723.00 | | | 2 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 196 585.00 | 184 463.00 | | 196 585.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 413.00 | 74 123.00 | | 38 413.00 |
DL TOTAL (I) | 276 922.00 | 300 509.00 | | 276 922.00 |
DQ Provisions for Expenses | | 6 837.00 | | |
DR TOTAL (IV) | | 6 837.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 465.00 | 9 864.00 | | 9 465.00 |
DX Trade payables and related accounts | 5 459.00 | 3 548.00 | | 5 459.00 |
DY Tax and social security liabilities | 331 590.00 | 304 138.00 | | 331 590.00 |
EA Other liabilities | 750.00 | 1 400.00 | | 750.00 |
EC TOTAL (IV) | 347 265.00 | 318 950.00 | | 347 265.00 |
EE Grand total (I to V) | 624 187.00 | 626 296.00 | | 624 187.00 |
EG Accrued income and payables due within one year | 347 265.00 | 318 950.00 | | 347 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 825 925.00 | | 825 925.00 | 825 925.00 |
FJ Net sales | 825 925.00 | | 825 925.00 | 825 925.00 |
FM Inventory production | | | -3 418.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 837.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 829 364.00 | |
FU Purchases of raw materials and other supplies | | | 26 071.00 | |
FV Inventory change (raw materials and supplies) | | | 2 580.00 | |
FW Other purchases and external expenses | | | 159 538.00 | |
FX Taxes, duties, and similar payments | | | 11 298.00 | |
FY Salaries and Wages | | | 382 349.00 | |
FZ Social Security Contributions | | | 172 363.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 643.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 24 142.00 | |
GF Total Operating Expenses (II) | | | 783 983.00 | |
GG - OPERATING RESULT (I - II) | | | 45 381.00 | |
GR Interest and similar expenses | | | 2 210.00 | |
GU Total financial expenses (VI) | | | 2 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 358.00 | 137.00 | | 358.00 |
HH Total exceptional expenses (VIII) | 358.00 | 137.00 | | 358.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -358.00 | -137.00 | | -358.00 |
HK Income tax | 4 399.00 | 20 933.00 | | 4 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 829 364.00 | 871 325.00 | | 829 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 790 950.00 | 797 202.00 | | 790 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 413.00 | 74 123.00 | | 38 413.00 |
HP References: Equipment leasing | 1 775.00 | 1 775.00 | | 1 775.00 |
