| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 6 967.00 | |
AT Other tangible assets | | | 19 187.00 | |
BH Other financial assets | | | 60.00 | |
BJ TOTAL (I) | | | 26 214.00 | |
BL Raw materials, supplies | | | 36 907.00 | |
BX Customers and related accounts | | | 24 744.00 | |
BZ Other receivables | | | 1 987.00 | |
CF Cash and cash equivalents | | | 53 303.00 | |
CH Prepaid expenses | | | 1 217.00 | |
CJ TOTAL (II) | | | 118 158.00 | |
CO Grand total (0 to V) | | | 144 372.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 21 401.00 | | | 21 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 534.00 | 27 401.00 | | 22 534.00 |
DL TOTAL (I) | 47 234.00 | 30 701.00 | | 47 234.00 |
DU Loans and Debts from Credit Institutions (3) | 20 166.00 | 30 037.00 | | 20 166.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 094.00 | 62 894.00 | | 60 094.00 |
DX Trade payables and related accounts | 9 382.00 | 8 388.00 | | 9 382.00 |
DY Tax and social security liabilities | 6 492.00 | 3 029.00 | | 6 492.00 |
EA Other liabilities | 1 004.00 | | | 1 004.00 |
EC TOTAL (IV) | 97 138.00 | 104 348.00 | | 97 138.00 |
EE Grand total (I to V) | 144 372.00 | 135 049.00 | | 144 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 251 987.00 | |
FJ Net sales | | | 251 987.00 | |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 251 988.00 | |
FU Purchases of raw materials and other supplies | | | 71 564.00 | |
FV Inventory change (raw materials and supplies) | | | -8 645.00 | |
FW Other purchases and external expenses | | | 47 482.00 | |
FX Taxes, duties, and similar payments | | | 817.00 | |
FY Salaries and Wages | | | 103 023.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 732.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 226 972.00 | |
GG - OPERATING RESULT (I - II) | | | 25 016.00 | |
GR Interest and similar expenses | | | 445.00 | |
GU Total financial expenses (VI) | | | 445.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 571.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 293.00 | | | 293.00 |
HH Total exceptional expenses (VIII) | 293.00 | | | 293.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -293.00 | | | -293.00 |
HK Income tax | 1 745.00 | 975.00 | | 1 745.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 988.00 | 248 461.00 | | 251 988.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 454.00 | 221 061.00 | | 229 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 534.00 | 27 401.00 | | 22 534.00 |
