| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 524.00 | | 1 524.00 | 1 524.00 |
AN Land | 411.00 | 411.00 | | 411.00 |
AR Technical installations, industrial equipment and tools | 96 432.00 | 94 513.00 | 1 919.00 | 96 432.00 |
AT Other tangible assets | 126 017.00 | 119 370.00 | 6 646.00 | 126 017.00 |
BD Other fixed assets | 475.00 | | 475.00 | 475.00 |
BH Other financial assets | 1 100.00 | | 1 100.00 | 1 100.00 |
BJ TOTAL (I) | 225 960.00 | 214 294.00 | 11 665.00 | 225 960.00 |
BL Raw materials, supplies | 25 266.00 | | 25 266.00 | 25 266.00 |
BN Goods in progress | 14 063.00 | | 14 063.00 | 14 063.00 |
BX Customers and related accounts | 91 231.00 | 3 300.00 | 87 931.00 | 91 231.00 |
BZ Other receivables | 10 349.00 | | 10 349.00 | 10 349.00 |
CD Marketable securities | 867.00 | | 867.00 | 867.00 |
CF Cash and cash equivalents | 30 631.00 | | 30 631.00 | 30 631.00 |
CJ TOTAL (II) | 172 408.00 | 3 300.00 | 169 108.00 | 172 408.00 |
CO Grand total (0 to V) | 398 369.00 | 217 594.00 | 180 774.00 | 398 369.00 |
CP Shares due in less than one year | 1 100.00 | | | 1 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 90 782.00 | | | 90 782.00 |
DH Retained earnings | 3 501.00 | | | 3 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 745.00 | | | 6 745.00 |
DL TOTAL (I) | 109 413.00 | | | 109 413.00 |
DU Loans and Debts from Credit Institutions (3) | 13 980.00 | | | 13 980.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 883.00 | | | 9 883.00 |
DX Trade payables and related accounts | 21 577.00 | | | 21 577.00 |
DY Tax and social security liabilities | 25 901.00 | | | 25 901.00 |
EA Other liabilities | 18.00 | | | 18.00 |
EC TOTAL (IV) | 71 360.00 | | | 71 360.00 |
EE Grand total (I to V) | 180 774.00 | | | 180 774.00 |
EG Accrued income and payables due within one year | 67 852.00 | | | 67 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 398 989.00 | | 398 989.00 | 398 989.00 |
FJ Net sales | 398 989.00 | | 398 989.00 | 398 989.00 |
FM Inventory production | | | -195.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 112.00 | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 400 942.00 | |
FU Purchases of raw materials and other supplies | | | 129 872.00 | |
FV Inventory change (raw materials and supplies) | | | 1 596.00 | |
FW Other purchases and external expenses | | | 75 239.00 | |
FX Taxes, duties, and similar payments | | | 3 308.00 | |
FY Salaries and Wages | | | 105 307.00 | |
FZ Social Security Contributions | | | 71 750.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 160.00 | |
GE Other Expenses | | | 53.00 | |
GF Total Operating Expenses (II) | | | 393 287.00 | |
GG - OPERATING RESULT (I - II) | | | 7 654.00 | |
GR Interest and similar expenses | | | 909.00 | |
GU Total financial expenses (VI) | | | 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 112.00 | | | 2 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 942.00 | | | 400 942.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 394 196.00 | | | 394 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 745.00 | | | 6 745.00 |
