| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | | | 432 000.00 | |
AJ Other Intangible Assets | | | 4 615 000.00 | |
AT Other tangible assets | | | 5 886 000.00 | |
BH Other financial assets | | | 299 000.00 | |
BJ TOTAL (I) | | | 11 232 000.00 | |
BN Goods in progress | | | 20 000.00 | |
BX Customers and related accounts | | | 8 014 000.00 | |
BZ Other receivables | | | 4 872 000.00 | |
CD Marketable securities | | | 582 000.00 | |
CF Cash and cash equivalents | | | 16 446 000.00 | |
CJ TOTAL (II) | | | 29 935 000.00 | |
CO Grand total (0 to V) | | | 41 167 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 705 000.00 | 4 705 000.00 | | 4 705 000.00 |
DB Share, merger, contribution premiums, etc. | 1 597 000.00 | 1 597 000.00 | | 1 597 000.00 |
DG Other reserves | 8 871 000.00 | 9 628 000.00 | | 8 871 000.00 |
DL TOTAL (I) | 13 179 000.00 | 16 063 000.00 | | 13 179 000.00 |
DP Provisions for Risks | 400 000.00 | 129 000.00 | | 400 000.00 |
DR TOTAL (IV) | 400 000.00 | 129 000.00 | | 400 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 511 000.00 | 12 299 000.00 | | 17 511 000.00 |
DX Trade payables and related accounts | 6 391 000.00 | 8 171 000.00 | | 6 391 000.00 |
EA Other liabilities | 3 685 000.00 | 5 310 000.00 | | 3 685 000.00 |
EC TOTAL (IV) | 27 587 000.00 | 25 780 000.00 | | 27 587 000.00 |
EE Grand total (I to V) | 41 167 000.00 | 41 972 000.00 | | 41 167 000.00 |
P2 LIABILITIES - Gross Technical Reserves | -1 993 000.00 | 133 000.00 | | -1 993 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 6 622 000.00 | |
FG Production sold - services | | | 18 475 000.00 | |
FJ Net sales | | | 25 097 000.00 | |
FQ Other income | | | 781 000.00 | |
FR Total operating income (I) | | | 25 878 000.00 | |
FS Purchases of goods (including customs duties) | | | 18 919 000.00 | |
FW Other purchases and external expenses | | | 2 634 000.00 | |
FX Taxes, duties, and similar payments | | | 415 000.00 | |
FZ Social Security Contributions | | | 3 911 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 158 000.00 | |
GE Other Expenses | | | 155 000.00 | |
GF Total Operating Expenses (II) | | | 28 190 000.00 | |
GG - OPERATING RESULT (I - II) | | | -2 312 000.00 | |
GU Total financial expenses (VI) | | | 215 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -215 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 528 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 182 000.00 | 15 000.00 | | 182 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -182 000.00 | -15 000.00 | | -182 000.00 |
HK Income tax | -736 000.00 | -190 000.00 | | -736 000.00 |
R3 Income Statement - Technical Result | 19 000.00 | 19 000.00 | | 19 000.00 |
R5 Net income of consolidated companies | -1 975 000.00 | 152 000.00 | | -1 975 000.00 |
R6 Group Income (Consolidated Net Income) | -1 993 000.00 | 133 000.00 | | -1 993 000.00 |
R8 Net income, group share (parent company share) | -1 993 000.00 | 133 000.00 | | -1 993 000.00 |
