| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | 23 061.00 | |
AR Technical installations, industrial equipment and tools | | | 171 948.00 | |
AT Other tangible assets | | | 64 617.00 | |
AX Advances and down payments | | | | |
BH Other financial assets | | | 150.00 | |
BJ TOTAL (I) | | | 259 818.00 | |
BL Raw materials, supplies | | | 5 947.00 | |
BV Advances and down payments on orders | | | 829.00 | |
BX Customers and related accounts | | | 176 849.00 | |
BZ Other receivables | | | 144 904.00 | |
CF Cash and cash equivalents | | | 14 599.00 | |
CH Prepaid expenses | | | 11 874.00 | |
CJ TOTAL (II) | | | 355 001.00 | |
CO Grand total (0 to V) | | | 614 820.00 | |
CS Evaluated investments - equity method | | | 42.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 229 000.00 | 229 000.00 | | 229 000.00 |
DH Retained earnings | -24 995.00 | -40 038.00 | | -24 995.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 245.00 | 15 043.00 | | 245.00 |
DL TOTAL (I) | 204 251.00 | 204 005.00 | | 204 251.00 |
DU Loans and Debts from Credit Institutions (3) | 120 038.00 | 161 928.00 | | 120 038.00 |
DW Advances and down payments received on current orders | 240.00 | | | 240.00 |
DX Trade payables and related accounts | 69 436.00 | 49 313.00 | | 69 436.00 |
DY Tax and social security liabilities | 94 667.00 | 84 463.00 | | 94 667.00 |
DZ Fixed asset liabilities and related accounts | 126 000.00 | | | 126 000.00 |
EA Other liabilities | 189.00 | 145.00 | | 189.00 |
EC TOTAL (IV) | 410 569.00 | 295 849.00 | | 410 569.00 |
EE Grand total (I to V) | 614 820.00 | 499 854.00 | | 614 820.00 |
EG Accrued income and payables due within one year | 344 763.00 | 187 682.00 | | 344 763.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 756.00 | 4 120.00 | | 11 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 18 251.00 | |
FD Production sold - goods | | | 882 984.00 | |
FJ Net sales | | | 901 235.00 | |
FO Operating subsidies | | | 24 758.00 | |
FQ Other income | | | 177.00 | |
FR Total operating income (I) | | | 926 171.00 | |
FS Purchases of goods (including customs duties) | | | 6 845.00 | |
FU Purchases of raw materials and other supplies | | | 50 283.00 | |
FV Inventory change (raw materials and supplies) | | | 779.00 | |
FW Other purchases and external expenses | | | 564 463.00 | |
FX Taxes, duties, and similar payments | | | 4 639.00 | |
FY Salaries and Wages | | | 224 968.00 | |
FZ Social Security Contributions | | | 86 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 76 629.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 268.00 | |
GE Other Expenses | | | 66.00 | |
GF Total Operating Expenses (II) | | | 960 789.00 | |
GG - OPERATING RESULT (I - II) | | | -34 618.00 | |
GK Income from other securities and fixed asset receivables | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 2 339.00 | |
GU Total financial expenses (VI) | | | 2 339.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 74 631.00 | | | 74 631.00 |
HH Total exceptional expenses (VIII) | 37 445.00 | | | 37 445.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 37 186.00 | | | 37 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000 818.00 | 872 863.00 | | 1 000 818.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 000 572.00 | 857 820.00 | | 1 000 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 245.00 | 15 043.00 | | 245.00 |
