| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 275.00 | 275.00 | | 275.00 |
AH Goodwill | 99 410.00 | | 99 410.00 | 99 410.00 |
AR Technical installations, industrial equipment and tools | 44 528.00 | 44 528.00 | | 44 528.00 |
AT Other tangible assets | 2 566.00 | 2 566.00 | | 2 566.00 |
BH Other financial assets | 247.00 | | 247.00 | 247.00 |
BJ TOTAL (I) | 147 026.00 | 47 369.00 | 99 657.00 | 147 026.00 |
BT Goods | 59 929.00 | | 59 929.00 | 59 929.00 |
BX Customers and related accounts | 25 819.00 | | 25 819.00 | 25 819.00 |
BZ Other receivables | 4 906.00 | | 4 906.00 | 4 906.00 |
CF Cash and cash equivalents | 2 514.00 | | 2 514.00 | 2 514.00 |
CJ TOTAL (II) | 93 168.00 | | 93 168.00 | 93 168.00 |
CO Grand total (0 to V) | 240 194.00 | 47 369.00 | 192 825.00 | 240 194.00 |
CP Shares due in less than one year | 247.00 | | | 247.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 67 552.00 | 67 552.00 | | 67 552.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 680.00 | 7 323.00 | | 2 680.00 |
DL TOTAL (I) | 75 732.00 | 80 375.00 | | 75 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 483.00 | 87 840.00 | | 92 483.00 |
DX Trade payables and related accounts | 21 633.00 | 21 829.00 | | 21 633.00 |
DY Tax and social security liabilities | 716.00 | 2 291.00 | | 716.00 |
EA Other liabilities | 2 262.00 | | | 2 262.00 |
EC TOTAL (IV) | 117 094.00 | 111 960.00 | | 117 094.00 |
EE Grand total (I to V) | 192 825.00 | 192 335.00 | | 192 825.00 |
EG Accrued income and payables due within one year | 117 094.00 | 111 960.00 | | 117 094.00 |
EI Including equity loans | 92 483.00 | | | 92 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 130 257.00 | |
FD Production sold - goods | | | -1 388.00 | |
FG Production sold - services | | | | |
FJ Net sales | | | 128 868.00 | |
FQ Other income | | | 1 004.00 | |
FR Total operating income (I) | | | 129 872.00 | |
FS Purchases of goods (including customs duties) | | | 46 376.00 | |
FT Inventory change (goods) | | | 1 453.00 | |
FW Other purchases and external expenses | | | 80 660.00 | |
FX Taxes, duties, and similar payments | | | 262.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1 551.00 | |
GF Total Operating Expenses (II) | | | 130 302.00 | |
GG - OPERATING RESULT (I - II) | | | -429.00 | |
GR Interest and similar expenses | | | 1 225.00 | |
GU Total financial expenses (VI) | | | 1 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4 997.00 | 675.00 | | 4 997.00 |
HH Total exceptional expenses (VIII) | 191.00 | 56.00 | | 191.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 807.00 | 619.00 | | 4 807.00 |
HK Income tax | 473.00 | 1 101.00 | | 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 134 870.00 | 177 303.00 | | 134 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 190.00 | 169 980.00 | | 132 190.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 680.00 | 7 323.00 | | 2 680.00 |
