| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 13 229.00 | |
AT Other tangible assets | | | 118 762.00 | |
BH Other financial assets | | | 9 645.00 | |
BJ TOTAL (I) | | | 141 636.00 | |
BL Raw materials, supplies | | | 84 780.00 | |
BX Customers and related accounts | | | 25 326.00 | |
BZ Other receivables | | | 22 567.00 | |
CF Cash and cash equivalents | | | 10 808.00 | |
CJ TOTAL (II) | | | 143 482.00 | |
CO Grand total (0 to V) | | | 285 117.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 372.00 | 2 372.00 | | 2 372.00 |
DB Share, merger, contribution premiums, etc. | 117 305.00 | 117 409.00 | | 117 305.00 |
DL TOTAL (I) | 119 677.00 | 119 781.00 | | 119 677.00 |
DU Loans and Debts from Credit Institutions (3) | 53 398.00 | 50 010.00 | | 53 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 510.00 | 31 047.00 | | 34 510.00 |
DX Trade payables and related accounts | 31 592.00 | 33 807.00 | | 31 592.00 |
EA Other liabilities | 45 939.00 | 49 609.00 | | 45 939.00 |
EC TOTAL (IV) | 165 439.00 | 164 473.00 | | 165 439.00 |
EE Grand total (I to V) | 285 117.00 | 284 254.00 | | 285 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 326 783.00 | |
FR Total operating income (I) | | | 326 783.00 | |
FS Purchases of goods (including customs duties) | | | -216 506.00 | |
FX Taxes, duties, and similar payments | | | -5 186.00 | |
FZ Social Security Contributions | | | -93 439.00 | |
GA Operating Expenses - Depreciation and Amortization | | | -9 191.00 | |
GE Other Expenses | | | -183.00 | |
GF Total Operating Expenses (II) | | | -324 505.00 | |
GG - OPERATING RESULT (I - II) | | | 2 277.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 56.00 | 2 164.00 | | 56.00 |
HK Income tax | -15.00 | -3 957.00 | | -15.00 |
R6 Group Income (Consolidated Net Income) | 80.00 | 9 533.00 | | 80.00 |
R8 Net income, group share (parent company share) | 80.00 | 9 533.00 | | 80.00 |