| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 19.00 | |
AN Land | | | 5 472.00 | |
AR Technical installations, industrial equipment and tools | | | 2 690.00 | |
BJ TOTAL (I) | | | 15 773.00 | |
BL Raw materials, supplies | | | 6 038.00 | |
BN Goods in progress | | | 48 170.00 | |
BT Goods | | | 23 689.00 | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | 3 880.00 | |
BZ Other receivables | | | 39 872.00 | |
CD Marketable securities | | | 5 451.00 | |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | 1 109.00 | |
CJ TOTAL (II) | | | 128 208.00 | |
CO Grand total (0 to V) | | | 143 982.00 | |
CS Evaluated investments - equity method | | | 7 592.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 84 435.00 | 84 435.00 | | 84 435.00 |
DG Other reserves | 1 408.00 | 1 408.00 | | 1 408.00 |
DH Retained earnings | -42 301.00 | -49 243.00 | | -42 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 028.00 | 6 941.00 | | 33 028.00 |
DJ Investment subsidies | 4 095.00 | 5 118.00 | | 4 095.00 |
DL TOTAL (I) | 80 665.00 | 48 660.00 | | 80 665.00 |
DU Loans and Debts from Credit Institutions (3) | 23 651.00 | 57 152.00 | | 23 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 339.00 | | |
DX Trade payables and related accounts | 8 318.00 | 25 279.00 | | 8 318.00 |
DY Tax and social security liabilities | 23 104.00 | 6 169.00 | | 23 104.00 |
EA Other liabilities | 8 244.00 | 5 089.00 | | 8 244.00 |
EC TOTAL (IV) | 63 317.00 | 95 029.00 | | 63 317.00 |
EE Grand total (I to V) | 143 982.00 | 143 689.00 | | 143 982.00 |
EG Accrued income and payables due within one year | 63 317.00 | 37 275.00 | | 63 317.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 897.00 | 10 000.00 | | 15 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 319 248.00 | |
FD Production sold - goods | | | 64 043.00 | |
FJ Net sales | | | 383 291.00 | |
FO Operating subsidies | | | 27 620.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 209.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 411 119.00 | |
FS Purchases of goods (including customs duties) | | | 203 558.00 | |
FT Inventory change (goods) | | | 26.00 | |
FU Purchases of raw materials and other supplies | | | 26 965.00 | |
FV Inventory change (raw materials and supplies) | | | 4 947.00 | |
FW Other purchases and external expenses | | | 69 815.00 | |
FX Taxes, duties, and similar payments | | | 1 866.00 | |
FY Salaries and Wages | | | 55 218.00 | |
FZ Social Security Contributions | | | 13 001.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 715.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 379 124.00 | |
GG - OPERATING RESULT (I - II) | | | 31 995.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170.00 | |
GP Total financial income (V) | | | 170.00 | |
GR Interest and similar expenses | | | 1 237.00 | |
GU Total financial expenses (VI) | | | 1 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 067.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 076.00 | 82.00 | | 1 076.00 |
HB Exceptional income from capital transactions | 1 024.00 | 1 024.00 | | 1 024.00 |
HD Total exceptional income (VII) | 2 100.00 | 1 105.00 | | 2 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 100.00 | 1 105.00 | | 2 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 413 389.00 | 301 231.00 | | 413 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 380 361.00 | 294 290.00 | | 380 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 028.00 | 6 941.00 | | 33 028.00 |
