| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 84 000.00 | | 84 000.00 | 84 000.00 |
AR Technical installations, industrial equipment and tools | 14 337.00 | 14 337.00 | | 14 337.00 |
AT Other tangible assets | 35 112.00 | 30 707.00 | 4 405.00 | 35 112.00 |
BJ TOTAL (I) | 133 450.00 | 45 044.00 | 88 405.00 | 133 450.00 |
BL Raw materials, supplies | 8 603.00 | | 8 603.00 | 8 603.00 |
BX Customers and related accounts | 4 809.00 | 115.00 | 4 694.00 | 4 809.00 |
BZ Other receivables | 6 878.00 | | 6 878.00 | 6 878.00 |
CD Marketable securities | 40 473.00 | | 40 473.00 | 40 473.00 |
CF Cash and cash equivalents | 57 521.00 | | 57 521.00 | 57 521.00 |
CH Prepaid expenses | 2 757.00 | | 2 757.00 | 2 757.00 |
CJ TOTAL (II) | 121 043.00 | 115.00 | 120 928.00 | 121 043.00 |
CO Grand total (0 to V) | 254 493.00 | 45 159.00 | 209 334.00 | 254 493.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 135 019.00 | 122 816.00 | | 135 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 456.00 | 25 203.00 | | 18 456.00 |
DL TOTAL (I) | 162 276.00 | 156 819.00 | | 162 276.00 |
DP Provisions for Risks | 5 300.00 | 4 700.00 | | 5 300.00 |
DR TOTAL (IV) | 5 300.00 | 4 700.00 | | 5 300.00 |
DU Loans and Debts from Credit Institutions (3) | | 4 435.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 13 831.00 | 14 484.00 | | 13 831.00 |
DX Trade payables and related accounts | 23 095.00 | 15 778.00 | | 23 095.00 |
DY Tax and social security liabilities | 2 556.00 | 10 248.00 | | 2 556.00 |
EA Other liabilities | 2 274.00 | 1 461.00 | | 2 274.00 |
EC TOTAL (IV) | 41 757.00 | 46 408.00 | | 41 757.00 |
EE Grand total (I to V) | 209 334.00 | 207 927.00 | | 209 334.00 |
EG Accrued income and payables due within one year | 41 757.00 | 41 977.00 | | 41 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 235 226.00 | | 235 226.00 | 235 226.00 |
FJ Net sales | 235 226.00 | | 235 226.00 | 235 226.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 589.00 | |
FQ Other income | | | 83.00 | |
FR Total operating income (I) | | | 242 899.00 | |
FU Purchases of raw materials and other supplies | | | 88 444.00 | |
FV Inventory change (raw materials and supplies) | | | -5 603.00 | |
FW Other purchases and external expenses | | | 33 571.00 | |
FX Taxes, duties, and similar payments | | | 4 447.00 | |
FY Salaries and Wages | | | 50 491.00 | |
FZ Social Security Contributions | | | 39 897.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 007.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 115.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 300.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 222 680.00 | |
GG - OPERATING RESULT (I - II) | | | 20 219.00 | |
GL Other interest and similar income | | | 280.00 | |
GP Total financial income (V) | | | 280.00 | |
GR Interest and similar expenses | | | 25.00 | |
GU Total financial expenses (VI) | | | 25.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 474.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 315.00 | | | 315.00 |
HD Total exceptional income (VII) | 315.00 | | | 315.00 |
HE Exceptional expenses on management operations | | 150.00 | | |
HH Total exceptional expenses (VIII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 315.00 | -150.00 | | 315.00 |
HK Income tax | 2 333.00 | 4 448.00 | | 2 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 496.00 | 251 147.00 | | 243 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 225 039.00 | 225 944.00 | | 225 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 456.00 | 25 203.00 | | 18 456.00 |
