| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 115 000.00 | |
AR Technical installations, industrial equipment and tools | | | | |
AT Other tangible assets | | | 17 089.00 | |
BD Other fixed assets | | | 38.00 | |
BH Other financial assets | | | 4 041.00 | |
BJ TOTAL (I) | | | 635 973.00 | |
BN Goods in progress | | | 91 822.00 | |
BX Customers and related accounts | | | 11 390.00 | |
BZ Other receivables | | | 19 174.00 | |
CF Cash and cash equivalents | | | 92 553.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 214 938.00 | |
CO Grand total (0 to V) | | | 850 911.00 | |
CU Other investments | | | 499 805.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 74 184.00 | 34 202.00 | | 74 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 059.00 | 39 982.00 | | 27 059.00 |
DK Regulated provisions | 590.00 | | | 590.00 |
DL TOTAL (I) | 112 832.00 | 85 184.00 | | 112 832.00 |
DU Loans and Debts from Credit Institutions (3) | 538 520.00 | 85 864.00 | | 538 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 177.00 | 50 888.00 | | 72 177.00 |
DX Trade payables and related accounts | 13 655.00 | 10 553.00 | | 13 655.00 |
DY Tax and social security liabilities | 36 259.00 | 19 055.00 | | 36 259.00 |
EA Other liabilities | 72 006.00 | 101 315.00 | | 72 006.00 |
EB Prepaid income (2) | 5 463.00 | | | 5 463.00 |
EC TOTAL (IV) | 738 079.00 | 267 674.00 | | 738 079.00 |
EE Grand total (I to V) | 850 911.00 | 352 858.00 | | 850 911.00 |
EG Accrued income and payables due within one year | 214 472.00 | 152 368.00 | | 214 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 484 886.00 | |
FJ Net sales | | | 484 886.00 | |
FM Inventory production | | | 2 868.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 731.00 | |
FQ Other income | | | 20 866.00 | |
FR Total operating income (I) | | | 527 351.00 | |
FU Purchases of raw materials and other supplies | | | 3 762.00 | |
FW Other purchases and external expenses | | | 298 595.00 | |
FX Taxes, duties, and similar payments | | | 7 810.00 | |
FY Salaries and Wages | | | 121 449.00 | |
FZ Social Security Contributions | | | 32 225.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 900.00 | |
GE Other Expenses | | | 25 187.00 | |
GF Total Operating Expenses (II) | | | 492 929.00 | |
GG - OPERATING RESULT (I - II) | | | 34 422.00 | |
GR Interest and similar expenses | | | 2 476.00 | |
GU Total financial expenses (VI) | | | 2 476.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 590.00 | | | 590.00 |
HH Total exceptional expenses (VIII) | 590.00 | | | 590.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -590.00 | | | -590.00 |
HK Income tax | 4 298.00 | 7 871.00 | | 4 298.00 |
HL TOTAL REVENUE (I + III + V + VII) | 527 351.00 | 460 066.00 | | 527 351.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 500 292.00 | 420 084.00 | | 500 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 059.00 | 39 982.00 | | 27 059.00 |
