| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 228.00 | | 228.00 | 228.00 |
AJ Other Intangible Assets | 12 187.00 | 12 187.00 | | 12 187.00 |
AN Land | 6 894.00 | 524.00 | 6 369.00 | 6 894.00 |
AP Buildings | 25 697.00 | 25 697.00 | | 25 697.00 |
AR Technical installations, industrial equipment and tools | 1 894.00 | 1 894.00 | | 1 894.00 |
AT Other tangible assets | 41 490.00 | 38 797.00 | 2 693.00 | 41 490.00 |
BJ TOTAL (I) | 88 437.00 | 79 102.00 | 9 334.00 | 88 437.00 |
BX Customers and related accounts | 53 292.00 | | 53 292.00 | 53 292.00 |
BZ Other receivables | 3 345.00 | 1 075.00 | 2 270.00 | 3 345.00 |
CD Marketable securities | 526 166.00 | | 526 166.00 | 526 166.00 |
CF Cash and cash equivalents | 51 749.00 | | 51 749.00 | 51 749.00 |
CH Prepaid expenses | 1 680.00 | | 1 680.00 | 1 680.00 |
CJ TOTAL (II) | 636 234.00 | 1 075.00 | 635 159.00 | 636 234.00 |
CO Grand total (0 to V) | 724 671.00 | 80 177.00 | 644 494.00 | 724 671.00 |
CS Evaluated investments - equity method | 42.00 | | 42.00 | 42.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 347.00 | 76 347.00 | | 76 347.00 |
DD Legal reserve (1) | 10 411.00 | 10 411.00 | | 10 411.00 |
DE Statutory or contractual reserves | 429 441.00 | 402 219.00 | | 429 441.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 753.00 | 27 222.00 | | 30 753.00 |
DL TOTAL (I) | 546 953.00 | 516 200.00 | | 546 953.00 |
DW Advances and down payments received on current orders | 3 254.00 | 3 254.00 | | 3 254.00 |
DX Trade payables and related accounts | 18 870.00 | 18 013.00 | | 18 870.00 |
DY Tax and social security liabilities | 61 174.00 | 62 723.00 | | 61 174.00 |
DZ Fixed asset liabilities and related accounts | | 2 456.00 | | |
EA Other liabilities | | 173.00 | | |
EB Prepaid income (2) | 14 241.00 | 16 573.00 | | 14 241.00 |
EC TOTAL (IV) | 97 541.00 | 103 195.00 | | 97 541.00 |
EE Grand total (I to V) | 644 494.00 | 619 395.00 | | 644 494.00 |
EG Accrued income and payables due within one year | 97 541.00 | 103 195.00 | | 97 541.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 265 680.00 | |
FJ Net sales | | | 265 680.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 500.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 273 182.00 | |
FU Purchases of raw materials and other supplies | | | 7 154.00 | |
FW Other purchases and external expenses | | | 104 226.00 | |
FX Taxes, duties, and similar payments | | | 3 361.00 | |
FY Salaries and Wages | | | 100 178.00 | |
FZ Social Security Contributions | | | 31 948.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 695.00 | |
GE Other Expenses | | | 456.00 | |
GF Total Operating Expenses (II) | | | 248 021.00 | |
GG - OPERATING RESULT (I - II) | | | 25 161.00 | |
GL Other interest and similar income | | | 17 552.00 | |
GP Total financial income (V) | | | 17 552.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 17 552.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 960.00 | 8 660.00 | | 11 960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 290 734.00 | 283 534.00 | | 290 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 259 981.00 | 256 312.00 | | 259 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 753.00 | 27 222.00 | | 30 753.00 |
