| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 140 000.00 | | 140 000.00 | 140 000.00 |
AR Technical installations, industrial equipment and tools | 49 654.00 | 35 623.00 | 14 031.00 | 49 654.00 |
AT Other tangible assets | 287 495.00 | 203 483.00 | 84 011.00 | 287 495.00 |
BH Other financial assets | 12 900.00 | | 12 900.00 | 12 900.00 |
BJ TOTAL (I) | 490 049.00 | 239 106.00 | 250 943.00 | 490 049.00 |
BL Raw materials, supplies | 11 323.00 | | 11 323.00 | 11 323.00 |
BZ Other receivables | 45 813.00 | | 45 813.00 | 45 813.00 |
CF Cash and cash equivalents | 24 102.00 | | 24 102.00 | 24 102.00 |
CJ TOTAL (II) | 81 238.00 | | 81 238.00 | 81 238.00 |
CO Grand total (0 to V) | 571 287.00 | 239 106.00 | 332 181.00 | 571 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 157 180.00 | 157 180.00 | | 157 180.00 |
DH Retained earnings | -203 982.00 | -155 785.00 | | -203 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 808.00 | -48 197.00 | | 44 808.00 |
DL TOTAL (I) | 6 806.00 | -38 002.00 | | 6 806.00 |
DU Loans and Debts from Credit Institutions (3) | 46 458.00 | 63 138.00 | | 46 458.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 295.00 | 161 573.00 | | 160 295.00 |
DX Trade payables and related accounts | 41 429.00 | 58 497.00 | | 41 429.00 |
DY Tax and social security liabilities | 77 194.00 | 87 996.00 | | 77 194.00 |
EC TOTAL (IV) | 325 375.00 | 371 205.00 | | 325 375.00 |
EE Grand total (I to V) | 332 181.00 | 333 202.00 | | 332 181.00 |
EG Accrued income and payables due within one year | 325 375.00 | 371 205.00 | | 325 375.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 16 026.00 | 1 916.00 | | 16 026.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 678 882.00 | | 678 882.00 | 678 882.00 |
FJ Net sales | 678 882.00 | | 678 882.00 | 678 882.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 600.00 | |
FQ Other income | | | 247.00 | |
FR Total operating income (I) | | | 701 730.00 | |
FU Purchases of raw materials and other supplies | | | 268 020.00 | |
FV Inventory change (raw materials and supplies) | | | 8 446.00 | |
FW Other purchases and external expenses | | | 138 611.00 | |
FX Taxes, duties, and similar payments | | | 8 262.00 | |
FY Salaries and Wages | | | 186 222.00 | |
FZ Social Security Contributions | | | 33 259.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 538.00 | |
GE Other Expenses | | | 1 245.00 | |
GF Total Operating Expenses (II) | | | 655 602.00 | |
GG - OPERATING RESULT (I - II) | | | 46 128.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 703.00 | |
GU Total financial expenses (VI) | | | 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 22 600.00 | 17 927.00 | | 22 600.00 |
A4 Equity method investments | 1 018.00 | 999.00 | | 1 018.00 |
HE Exceptional expenses on management operations | 617.00 | 90.00 | | 617.00 |
HF Exceptional expenses on capital transactions | | 112 804.00 | | |
HH Total exceptional expenses (VIII) | 617.00 | 112 894.00 | | 617.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -617.00 | -112 894.00 | | -617.00 |
HL TOTAL REVENUE (I + III + V + VII) | 701 730.00 | 769 122.00 | | 701 730.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 656 922.00 | 817 319.00 | | 656 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 808.00 | -48 197.00 | | 44 808.00 |
