| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 436.00 | 23 436.00 | | 23 436.00 |
AH Goodwill | 164 400.00 | | 164 400.00 | 164 400.00 |
AP Buildings | 2 500.00 | 2 500.00 | | 2 500.00 |
AR Technical installations, industrial equipment and tools | 86 930.00 | 79 284.00 | 7 646.00 | 86 930.00 |
AT Other tangible assets | 79 517.00 | 66 664.00 | 12 852.00 | 79 517.00 |
BF Loans | 2 295.00 | | 2 295.00 | 2 295.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 359 577.00 | 171 883.00 | 187 693.00 | 359 577.00 |
BP Services in progress | 14 960.00 | | 14 960.00 | 14 960.00 |
BT Goods | 1 254 570.00 | 4 475.00 | 1 250 095.00 | 1 254 570.00 |
BX Customers and related accounts | 359 091.00 | | 359 091.00 | 359 091.00 |
BZ Other receivables | 44 385.00 | | 44 385.00 | 44 385.00 |
CF Cash and cash equivalents | 169 029.00 | | 169 029.00 | 169 029.00 |
CH Prepaid expenses | 4 591.00 | | 4 591.00 | 4 591.00 |
CJ TOTAL (II) | 1 846 626.00 | 4 475.00 | 1 842 151.00 | 1 846 626.00 |
CO Grand total (0 to V) | 2 206 203.00 | 176 358.00 | 2 029 844.00 | 2 206 203.00 |
CP Shares due in less than one year | 2 795.00 | | | 2 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 224.00 | 76 224.00 | | 76 224.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 627 297.00 | 627 297.00 | | 627 297.00 |
DH Retained earnings | -324 891.00 | -418 046.00 | | -324 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 144.00 | 93 155.00 | | 80 144.00 |
DL TOTAL (I) | 466 396.00 | 386 252.00 | | 466 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 349 824.00 | 374 667.00 | | 349 824.00 |
DW Advances and down payments received on current orders | 5 680.00 | 8 150.00 | | 5 680.00 |
DX Trade payables and related accounts | 1 043 429.00 | 1 163 843.00 | | 1 043 429.00 |
DY Tax and social security liabilities | 164 515.00 | 106 580.00 | | 164 515.00 |
EC TOTAL (IV) | 1 563 448.00 | 1 653 240.00 | | 1 563 448.00 |
EE Grand total (I to V) | 2 029 844.00 | 2 039 492.00 | | 2 029 844.00 |
EG Accrued income and payables due within one year | 1 563 448.00 | 1 653 240.00 | | 1 563 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 125 745.00 | | 6 125 745.00 | 6 125 745.00 |
FG Production sold - services | 336 764.00 | | 336 764.00 | 336 764.00 |
FJ Net sales | 6 462 509.00 | | 6 462 509.00 | 6 462 509.00 |
FM Inventory production | | | 4 944.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 26 285.00 | |
FQ Other income | | | 12 076.00 | |
FR Total operating income (I) | | | 6 505 815.00 | |
FS Purchases of goods (including customs duties) | | | 5 454 092.00 | |
FU Purchases of raw materials and other supplies | | | 9 830.00 | |
FV Inventory change (raw materials and supplies) | | | -11 503.00 | |
FW Other purchases and external expenses | | | 291 120.00 | |
FX Taxes, duties, and similar payments | | | 48 012.00 | |
FY Salaries and Wages | | | 392 837.00 | |
FZ Social Security Contributions | | | 174 479.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 523.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 475.00 | |
GE Other Expenses | | | 103.00 | |
GF Total Operating Expenses (II) | | | 6 370 968.00 | |
GG - OPERATING RESULT (I - II) | | | 134 847.00 | |
GL Other interest and similar income | | | 14.00 | |
GP Total financial income (V) | | | 14.00 | |
GR Interest and similar expenses | | | 3 719.00 | |
GU Total financial expenses (VI) | | | 3 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 705.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 26 285.00 | 33 332.00 | | 26 285.00 |
A3 TOTAL ASSETS | 12 000.00 | 12 000.00 | | 12 000.00 |
HA Exceptional income from management transactions | 710.00 | 18 996.00 | | 710.00 |
HD Total exceptional income (VII) | 710.00 | 18 996.00 | | 710.00 |
HE Exceptional expenses on management operations | 51 708.00 | 6 045.00 | | 51 708.00 |
HH Total exceptional expenses (VIII) | 51 708.00 | 6 045.00 | | 51 708.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50 998.00 | 12 950.00 | | -50 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 506 538.00 | 5 516 469.00 | | 6 506 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 426 394.00 | 5 423 314.00 | | 6 426 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 144.00 | 93 155.00 | | 80 144.00 |
