| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 450.00 | 450.00 | | 450.00 |
AH Goodwill | 91 470.00 | | 91 470.00 | 91 470.00 |
AR Technical installations, industrial equipment and tools | 12 370.00 | 12 370.00 | | 12 370.00 |
AT Other tangible assets | 400.00 | 400.00 | | 400.00 |
BD Other fixed assets | | | | |
BF Loans | | | | |
BJ TOTAL (I) | 104 690.00 | 13 220.00 | 91 469.00 | 104 690.00 |
BV Advances and down payments on orders | 5 121.00 | | 5 121.00 | 5 121.00 |
BX Customers and related accounts | 46 443.00 | | 46 443.00 | 46 443.00 |
BZ Other receivables | 42 866.00 | | 42 866.00 | 42 866.00 |
CD Marketable securities | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 85 456.00 | | 85 456.00 | 85 456.00 |
CJ TOTAL (II) | 180 188.00 | | 180 188.00 | 180 188.00 |
CO Grand total (0 to V) | 284 878.00 | 13 220.00 | 271 658.00 | 284 878.00 |
CU Other investments | | | | |
| |
| 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 |
DG Other reserves | 100 708.00 | 46 082.00 | | 100 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 472.00 | 54 625.00 | | 10 472.00 |
DL TOTAL (I) | 119 565.00 | 109 092.00 | | 119 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 287.00 | 88 984.00 | | 34 287.00 |
DW Advances and down payments received on current orders | 58 244.00 | | | 58 244.00 |
DX Trade payables and related accounts | 39 099.00 | 29 164.00 | | 39 099.00 |
DY Tax and social security liabilities | 19 448.00 | 34 993.00 | | 19 448.00 |
EA Other liabilities | 1 013.00 | | | 1 013.00 |
EC TOTAL (IV) | 152 092.00 | 153 143.00 | | 152 092.00 |
EE Grand total (I to V) | 271 658.00 | 262 235.00 | | 271 658.00 |
EG Accrued income and payables due within one year | 93 847.00 | 153 143.00 | | 93 847.00 |
EI Including equity loans | 34 287.00 | | | 34 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 503 853.00 | | 503 853.00 | 503 853.00 |
FJ Net sales | 503 853.00 | | 503 853.00 | 503 853.00 |
FO Operating subsidies | | | 6 363.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 960.00 | |
FQ Other income | | | 114.00 | |
FR Total operating income (I) | | | 511 290.00 | |
FU Purchases of raw materials and other supplies | | | 175 269.00 | |
FW Other purchases and external expenses | | | 141 791.00 | |
FX Taxes, duties, and similar payments | | | 4 141.00 | |
FY Salaries and Wages | | | 149 749.00 | |
FZ Social Security Contributions | | | 16 610.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 229.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 487 801.00 | |
GG - OPERATING RESULT (I - II) | | | 23 488.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 960.00 | | | 960.00 |
HB Exceptional income from capital transactions | 20 798.00 | | | 20 798.00 |
HD Total exceptional income (VII) | 20 798.00 | | | 20 798.00 |
HE Exceptional expenses on management operations | 1 925.00 | | | 1 925.00 |
HF Exceptional expenses on capital transactions | 31 403.00 | | | 31 403.00 |
HH Total exceptional expenses (VIII) | 33 329.00 | | | 33 329.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 530.00 | | | -12 530.00 |
HK Income tax | 490.00 | 13 186.00 | | 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 532 093.00 | 465 118.00 | | 532 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 521 621.00 | 410 492.00 | | 521 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 472.00 | 54 625.00 | | 10 472.00 |
HP References: Equipment leasing | | 8 243.00 | | |
