| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 1 500.00 | |
AH Goodwill | | | 267 415.00 | |
AP Buildings | | | 393 436.00 | |
AR Technical installations, industrial equipment and tools | | | 49 694.00 | |
AT Other tangible assets | | | 440 424.00 | |
BH Other financial assets | | | 1 040.00 | |
BJ TOTAL (I) | | | 2 320 142.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 837 650.00 | |
CF Cash and cash equivalents | | | 72 055.00 | |
CJ TOTAL (II) | | | 909 704.00 | |
CO Grand total (0 to V) | | | 3 229 846.00 | |
CU Other investments | | | 1 166 632.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 980.00 | 80 980.00 | | 80 980.00 |
DB Share, merger, contribution premiums, etc. | 12 196.00 | 12 196.00 | | 12 196.00 |
DD Legal reserve (1) | 8 093.00 | 8 093.00 | | 8 093.00 |
DG Other reserves | 1 683 078.00 | 1 610 047.00 | | 1 683 078.00 |
DH Retained earnings | 45 863.00 | 45 863.00 | | 45 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 776.00 | 173 031.00 | | 200 776.00 |
DK Regulated provisions | -123.00 | 789.00 | | -123.00 |
DL TOTAL (I) | 2 030 867.00 | 1 931 003.00 | | 2 030 867.00 |
DU Loans and Debts from Credit Institutions (3) | 630 846.00 | 822 998.00 | | 630 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 296.00 | 137 262.00 | | 1 296.00 |
DX Trade payables and related accounts | 43 620.00 | 94 795.00 | | 43 620.00 |
DY Tax and social security liabilities | 169 812.00 | 70 374.00 | | 169 812.00 |
EA Other liabilities | 353 406.00 | 379 280.00 | | 353 406.00 |
EB Prepaid income (2) | | -40 000.00 | | |
EC TOTAL (IV) | 1 198 980.00 | 1 464 711.00 | | 1 198 980.00 |
EE Grand total (I to V) | 3 229 846.00 | 3 395 714.00 | | 3 229 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 865 833.00 | |
FJ Net sales | | | 865 833.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 136 314.00 | |
FR Total operating income (I) | | | 1 002 147.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 253 169.00 | |
FX Taxes, duties, and similar payments | | | 765.00 | |
FY Salaries and Wages | | | 134 540.00 | |
FZ Social Security Contributions | | | 27 911.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 190 515.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 606 900.00 | |
GG - OPERATING RESULT (I - II) | | | 395 247.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 16 747.00 | |
GU Total financial expenses (VI) | | | 16 747.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 747.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 378 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 912.00 | 912.00 | | 912.00 |
HD Total exceptional income (VII) | 912.00 | 912.00 | | 912.00 |
HE Exceptional expenses on management operations | 77 357.00 | 2 749.00 | | 77 357.00 |
HF Exceptional expenses on capital transactions | | 1 895.00 | | |
HH Total exceptional expenses (VIII) | 77 357.00 | 4 644.00 | | 77 357.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -76 445.00 | -3 732.00 | | -76 445.00 |
HK Income tax | 101 280.00 | 45 920.00 | | 101 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 003 059.00 | 866 420.00 | | 1 003 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 802 284.00 | 693 389.00 | | 802 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 776.00 | 173 031.00 | | 200 776.00 |
