| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 124 246.00 | | 124 246.00 | 124 246.00 |
AR Technical installations, industrial equipment and tools | 299 796.00 | 183 677.00 | 116 119.00 | 299 796.00 |
AT Other tangible assets | 26 368.00 | 11 294.00 | 15 074.00 | 26 368.00 |
BH Other financial assets | 20 556.00 | | 20 556.00 | 20 556.00 |
BJ TOTAL (I) | 470 966.00 | 194 971.00 | 275 995.00 | 470 966.00 |
BL Raw materials, supplies | 3 760.00 | | 3 760.00 | 3 760.00 |
BV Advances and down payments on orders | 400.00 | | 400.00 | 400.00 |
BZ Other receivables | 3 442.00 | | 3 442.00 | 3 442.00 |
CD Marketable securities | 105 000.00 | | 105 000.00 | 105 000.00 |
CF Cash and cash equivalents | 179 008.00 | | 179 008.00 | 179 008.00 |
CH Prepaid expenses | 2 241.00 | | 2 241.00 | 2 241.00 |
CJ TOTAL (II) | 293 852.00 | | 293 852.00 | 293 852.00 |
CO Grand total (0 to V) | 764 817.00 | 194 971.00 | 569 846.00 | 764 817.00 |
CP Shares due in less than one year | -6.00 | | | -6.00 |
| |
| 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 |
DE Statutory or contractual reserves | 77 289.00 | 76 845.00 | | 77 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 278.00 | 20 444.00 | | 37 278.00 |
DL TOTAL (I) | 122 952.00 | 105 674.00 | | 122 952.00 |
DU Loans and Debts from Credit Institutions (3) | 4 977.00 | 19 634.00 | | 4 977.00 |
DX Trade payables and related accounts | 102 072.00 | 174 513.00 | | 102 072.00 |
DY Tax and social security liabilities | 339 845.00 | 336 117.00 | | 339 845.00 |
EC TOTAL (IV) | 446 894.00 | 530 264.00 | | 446 894.00 |
EE Grand total (I to V) | 569 846.00 | 635 938.00 | | 569 846.00 |
EG Accrued income and payables due within one year | 446 894.00 | 525 287.00 | | 446 894.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 351 089.00 | | 1 351 089.00 | 1 351 089.00 |
FJ Net sales | 1 351 089.00 | | 1 351 089.00 | 1 351 089.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 351 090.00 | |
FS Purchases of goods (including customs duties) | | | 721 701.00 | |
FU Purchases of raw materials and other supplies | | | 16 136.00 | |
FV Inventory change (raw materials and supplies) | | | 10 470.00 | |
FW Other purchases and external expenses | | | 79 696.00 | |
FX Taxes, duties, and similar payments | | | 7 281.00 | |
FY Salaries and Wages | | | 313 530.00 | |
FZ Social Security Contributions | | | 130 326.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 981.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 303 119.00 | |
GG - OPERATING RESULT (I - II) | | | 47 970.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110.00 | |
GP Total financial income (V) | | | 110.00 | |
GR Interest and similar expenses | | | 4 113.00 | |
GU Total financial expenses (VI) | | | 4 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 499.00 | | |
HB Exceptional income from capital transactions | | 2 500.00 | | |
HD Total exceptional income (VII) | | 5 999.00 | | |
HE Exceptional expenses on management operations | 3 057.00 | 356.00 | | 3 057.00 |
HH Total exceptional expenses (VIII) | 3 057.00 | 356.00 | | 3 057.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 057.00 | 5 642.00 | | -3 057.00 |
HK Income tax | 3 632.00 | 445.00 | | 3 632.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 351 200.00 | 1 338 913.00 | | 1 351 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 313 922.00 | 1 318 469.00 | | 1 313 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 278.00 | 20 444.00 | | 37 278.00 |
