| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 875.00 | 875.00 | | 875.00 |
AJ Other Intangible Assets | 673.00 | 673.00 | | 673.00 |
AR Technical installations, industrial equipment and tools | 104 598.00 | 103 191.00 | 1 407.00 | 104 598.00 |
AT Other tangible assets | 87 968.00 | 57 480.00 | 30 488.00 | 87 968.00 |
BH Other financial assets | 54.00 | | 54.00 | 54.00 |
BJ TOTAL (I) | 194 168.00 | 162 219.00 | 31 949.00 | 194 168.00 |
BX Customers and related accounts | 130 948.00 | | 130 948.00 | 130 948.00 |
BZ Other receivables | 173 731.00 | | 173 731.00 | 173 731.00 |
CD Marketable securities | 25 688.00 | | 25 688.00 | 25 688.00 |
CF Cash and cash equivalents | 42 008.00 | | 42 008.00 | 42 008.00 |
CJ TOTAL (II) | 372 375.00 | | 372 375.00 | 372 375.00 |
CO Grand total (0 to V) | 566 543.00 | 162 219.00 | 404 324.00 | 566 543.00 |
| |
| 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 | 96 048.00 | 96 048.00 | | 96 048.00 |
DH Retained earnings | 16 138.00 | 15 785.00 | | 16 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 704.00 | 353.00 | | 3 704.00 |
DL TOTAL (I) | 124 690.00 | 120 986.00 | | 124 690.00 |
DU Loans and Debts from Credit Institutions (3) | 17 948.00 | 20 067.00 | | 17 948.00 |
DW Advances and down payments received on current orders | 3 000.00 | 3 500.00 | | 3 000.00 |
DX Trade payables and related accounts | 29 783.00 | 32 170.00 | | 29 783.00 |
DY Tax and social security liabilities | 228 903.00 | 145 974.00 | | 228 903.00 |
EA Other liabilities | | 11 280.00 | | |
EC TOTAL (IV) | 279 634.00 | 212 991.00 | | 279 634.00 |
EE Grand total (I to V) | 404 324.00 | 333 977.00 | | 404 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 217 877.00 | 93 260.00 | 311 137.00 | 217 877.00 |
FJ Net sales | 217 877.00 | 93 260.00 | 311 137.00 | 217 877.00 |
FR Total operating income (I) | | | 311 137.00 | |
FU Purchases of raw materials and other supplies | | | 38 138.00 | |
FW Other purchases and external expenses | | | 74 749.00 | |
FX Taxes, duties, and similar payments | | | 4 926.00 | |
FY Salaries and Wages | | | 129 440.00 | |
FZ Social Security Contributions | | | 34 962.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 158.00 | |
GF Total Operating Expenses (II) | | | 304 373.00 | |
GG - OPERATING RESULT (I - II) | | | 6 764.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 016.00 | |
GU Total financial expenses (VI) | | | 1 016.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 182.00 | 2 414.00 | | 1 182.00 |
HH Total exceptional expenses (VIII) | 1 182.00 | 2 414.00 | | 1 182.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 182.00 | -2 414.00 | | -1 182.00 |
HK Income tax | 862.00 | 488.00 | | 862.00 |
HL TOTAL REVENUE (I + III + V + VII) | 311 137.00 | 599 154.00 | | 311 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 307 433.00 | 598 801.00 | | 307 433.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 704.00 | 353.00 | | 3 704.00 |
