| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 9 594.00 | | 9 594.00 | 9 594.00 |
AR Technical installations, industrial equipment and tools | 3 706.00 | 3 706.00 | | 3 706.00 |
AT Other tangible assets | 49 332.00 | 49 332.00 | | 49 332.00 |
BH Other financial assets | 10 022.00 | | 10 022.00 | 10 022.00 |
BJ TOTAL (I) | 72 653.00 | 53 038.00 | 19 615.00 | 72 653.00 |
BT Goods | 65 603.00 | | 65 603.00 | 65 603.00 |
BZ Other receivables | 6 363.00 | | 6 363.00 | 6 363.00 |
CF Cash and cash equivalents | 52 098.00 | | 52 098.00 | 52 098.00 |
CJ TOTAL (II) | 124 065.00 | | 124 065.00 | 124 065.00 |
CO Grand total (0 to V) | 196 718.00 | 53 038.00 | 143 680.00 | 196 718.00 |
CP Shares due in less than one year | 10 022.00 | | | 10 022.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 483.00 | | | 17 483.00 |
DH Retained earnings | 29 543.00 | | | 29 543.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 151.00 | | | 10 151.00 |
DL TOTAL (I) | 57 177.00 | | | 57 177.00 |
DU Loans and Debts from Credit Institutions (3) | 40 000.00 | | | 40 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9.00 | | | 9.00 |
DX Trade payables and related accounts | 25 971.00 | | | 25 971.00 |
DY Tax and social security liabilities | 20 522.00 | | | 20 522.00 |
EC TOTAL (IV) | 86 503.00 | | | 86 503.00 |
EE Grand total (I to V) | 143 680.00 | | | 143 680.00 |
EI Including equity loans | 9.00 | | | 9.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 222 476.00 | |
FJ Net sales | | | 222 476.00 | |
FO Operating subsidies | | | 7 735.00 | |
FQ Other income | | | 375.00 | |
FR Total operating income (I) | | | 230 587.00 | |
FS Purchases of goods (including customs duties) | | | 101 836.00 | |
FU Purchases of raw materials and other supplies | | | 245.00 | |
FV Inventory change (raw materials and supplies) | | | 14 126.00 | |
FW Other purchases and external expenses | | | 49 076.00 | |
FX Taxes, duties, and similar payments | | | 1 249.00 | |
FY Salaries and Wages | | | 37 668.00 | |
FZ Social Security Contributions | | | 16 011.00 | |
GE Other Expenses | | | 224.00 | |
GF Total Operating Expenses (II) | | | 220 436.00 | |
GG - OPERATING RESULT (I - II) | | | 10 151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 230 587.00 | | | 230 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 436.00 | | | 220 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 151.00 | | | 10 151.00 |
