| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 914.00 | 914.00 | | 914.00 |
AH Goodwill | 35 734.00 | 35 734.00 | | 35 734.00 |
AT Other tangible assets | 4 028.00 | 4 028.00 | | 4 028.00 |
BB Receivables related to investments | 61 039.00 | | 61 039.00 | 61 039.00 |
BJ TOTAL (I) | 283 444.00 | 40 676.00 | 242 768.00 | 283 444.00 |
BV Advances and down payments on orders | 950.00 | | 950.00 | 950.00 |
BZ Other receivables | 108 458.00 | | 108 458.00 | 108 458.00 |
CF Cash and cash equivalents | 72 070.00 | | 72 070.00 | 72 070.00 |
CJ TOTAL (II) | 180 528.00 | | 180 528.00 | 180 528.00 |
CO Grand total (0 to V) | 463 972.00 | 40 676.00 | 423 296.00 | 463 972.00 |
CU Other investments | 181 729.00 | | 181 729.00 | 181 729.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DB Share, merger, contribution premiums, etc. | 145 039.00 | 145 039.00 | | 145 039.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 45 342.00 | 45 342.00 | | 45 342.00 |
DH Retained earnings | 174 683.00 | 153 170.00 | | 174 683.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 669.00 | 21 513.00 | | 29 669.00 |
DL TOTAL (I) | 411 502.00 | 381 833.00 | | 411 502.00 |
DX Trade payables and related accounts | 9 317.00 | 8 073.00 | | 9 317.00 |
DY Tax and social security liabilities | | 4 951.00 | | |
EA Other liabilities | 2 477.00 | 2 400.00 | | 2 477.00 |
EC TOTAL (IV) | 11 794.00 | 15 424.00 | | 11 794.00 |
EE Grand total (I to V) | 423 296.00 | 397 257.00 | | 423 296.00 |
EG Accrued income and payables due within one year | 11 794.00 | 15 424.00 | | 11 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 14 705.00 | |
FJ Net sales | | | 14 705.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 14 705.00 | |
FW Other purchases and external expenses | | | 6 008.00 | |
FX Taxes, duties, and similar payments | | | 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 481.00 | |
GG - OPERATING RESULT (I - II) | | | 8 224.00 | |
GH Attributed profit or transferred loss (III) | | | 26 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 575.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 906.00 | 4 951.00 | | 4 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 056.00 | 34 253.00 | | 41 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 387.00 | 12 740.00 | | 11 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 669.00 | 21 513.00 | | 29 669.00 |
