| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | | |
AH Goodwill | | | 30 000.00 | |
AR Technical installations, industrial equipment and tools | | | 10 579.00 | |
AT Other tangible assets | | | 25 234.00 | |
BD Other fixed assets | | | 52.00 | |
BH Other financial assets | | | 1 979.00 | |
BJ TOTAL (I) | | | 67 873.00 | |
BL Raw materials, supplies | | | 3 333.00 | |
BZ Other receivables | | | 3 587.00 | |
CF Cash and cash equivalents | | | 20 513.00 | |
CH Prepaid expenses | | | 105.00 | |
CJ TOTAL (II) | | | 27 538.00 | |
CO Grand total (0 to V) | | | 95 411.00 | |
CS Evaluated investments - equity method | | | 28.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 132 326.00 | 132 326.00 | | 132 326.00 |
DD Legal reserve (1) | 13 233.00 | 13 233.00 | | 13 233.00 |
DH Retained earnings | -70 726.00 | -62 896.00 | | -70 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 774.00 | -7 830.00 | | 774.00 |
DL TOTAL (I) | 75 606.00 | 74 833.00 | | 75 606.00 |
DU Loans and Debts from Credit Institutions (3) | 11 986.00 | 17 620.00 | | 11 986.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 880.00 | | |
DX Trade payables and related accounts | 5 138.00 | 5 422.00 | | 5 138.00 |
DY Tax and social security liabilities | 2 679.00 | 1 266.00 | | 2 679.00 |
EA Other liabilities | 2.00 | 2.00 | | 2.00 |
EC TOTAL (IV) | 19 804.00 | 28 190.00 | | 19 804.00 |
EE Grand total (I to V) | 95 411.00 | 103 023.00 | | 95 411.00 |
EG Accrued income and payables due within one year | 13 536.00 | 16 216.00 | | 13 536.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 9 859.00 | |
FD Production sold - goods | | | 79 547.00 | |
FJ Net sales | | | 89 405.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 087.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 91 501.00 | |
FS Purchases of goods (including customs duties) | | | 2 978.00 | |
FT Inventory change (goods) | | | -123.00 | |
FU Purchases of raw materials and other supplies | | | 22 822.00 | |
FV Inventory change (raw materials and supplies) | | | 257.00 | |
FW Other purchases and external expenses | | | 25 177.00 | |
FX Taxes, duties, and similar payments | | | 2 249.00 | |
FY Salaries and Wages | | | 15 736.00 | |
FZ Social Security Contributions | | | 8 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 320.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 90 526.00 | |
GG - OPERATING RESULT (I - II) | | | 975.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GR Interest and similar expenses | | | 202.00 | |
GU Total financial expenses (VI) | | | 202.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -202.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 740.00 | | |
HH Total exceptional expenses (VIII) | | 740.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -740.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 501.00 | 83 869.00 | | 91 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 728.00 | 91 698.00 | | 90 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 774.00 | -7 830.00 | | 774.00 |
