| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 246.00 | | 1 246.00 | 1 246.00 |
AP Buildings | 389.00 | 389.00 | | 389.00 |
AR Technical installations, industrial equipment and tools | 70 253.00 | 70 253.00 | | 70 253.00 |
AT Other tangible assets | 76 736.00 | 63 559.00 | 13 177.00 | 76 736.00 |
BH Other financial assets | 1 322.00 | | 1 322.00 | 1 322.00 |
BJ TOTAL (I) | 149 946.00 | 134 201.00 | 15 745.00 | 149 946.00 |
BN Goods in progress | 12 844.00 | | 12 844.00 | 12 844.00 |
BR Intermediate and finished products | 12 106.00 | | 12 106.00 | 12 106.00 |
BX Customers and related accounts | 46 405.00 | | 46 405.00 | 46 405.00 |
BZ Other receivables | 14 283.00 | | 14 283.00 | 14 283.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 85 746.00 | | 85 746.00 | 85 746.00 |
CO Grand total (0 to V) | 235 691.00 | 134 201.00 | 101 490.00 | 235 691.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 72 950.00 | 72 950.00 | | 72 950.00 |
DH Retained earnings | -117 006.00 | -60 362.00 | | -117 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 076.00 | -56 644.00 | | 10 076.00 |
DL TOTAL (I) | -25 510.00 | -35 586.00 | | -25 510.00 |
DU Loans and Debts from Credit Institutions (3) | 20 079.00 | 20 342.00 | | 20 079.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 411.00 | 52 811.00 | | 80 411.00 |
DW Advances and down payments received on current orders | 905.00 | | | 905.00 |
DX Trade payables and related accounts | 17 342.00 | 29 251.00 | | 17 342.00 |
DY Tax and social security liabilities | 8 263.00 | 13 138.00 | | 8 263.00 |
EA Other liabilities | | 2 713.00 | | |
EC TOTAL (IV) | 127 000.00 | 118 255.00 | | 127 000.00 |
EE Grand total (I to V) | 101 490.00 | 82 669.00 | | 101 490.00 |
EG Accrued income and payables due within one year | 127 000.00 | 118 255.00 | | 127 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 208 668.00 | | 208 668.00 | 208 668.00 |
FJ Net sales | 208 668.00 | | 208 668.00 | 208 668.00 |
FM Inventory production | | | 7 650.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 216 331.00 | |
FU Purchases of raw materials and other supplies | | | 57 994.00 | |
FV Inventory change (raw materials and supplies) | | | -1 579.00 | |
FW Other purchases and external expenses | | | 78 736.00 | |
FX Taxes, duties, and similar payments | | | 7 336.00 | |
FY Salaries and Wages | | | 35 739.00 | |
FZ Social Security Contributions | | | 20 575.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 769.00 | |
GE Other Expenses | | | 4 544.00 | |
GF Total Operating Expenses (II) | | | 207 114.00 | |
GG - OPERATING RESULT (I - II) | | | 9 217.00 | |
GR Interest and similar expenses | | | 708.00 | |
GU Total financial expenses (VI) | | | 708.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -708.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 201.00 | | | 2 201.00 |
HD Total exceptional income (VII) | 2 201.00 | | | 2 201.00 |
HE Exceptional expenses on management operations | 634.00 | 416.00 | | 634.00 |
HH Total exceptional expenses (VIII) | 634.00 | 416.00 | | 634.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 567.00 | -416.00 | | 1 567.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 532.00 | 180 750.00 | | 218 532.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 456.00 | 237 394.00 | | 208 456.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 076.00 | -56 644.00 | | 10 076.00 |
