| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 810.00 | 5 810.00 | | 5 810.00 |
AT Other tangible assets | 58 274.00 | 51 192.00 | 7 082.00 | 58 274.00 |
BB Receivables related to investments | 19 209.00 | | 19 209.00 | 19 209.00 |
BJ TOTAL (I) | 83 893.00 | 57 002.00 | 26 891.00 | 83 893.00 |
BR Intermediate and finished products | 874 499.00 | | 874 499.00 | 874 499.00 |
BV Advances and down payments on orders | 38 000.00 | | 38 000.00 | 38 000.00 |
BX Customers and related accounts | 483 506.00 | | 483 506.00 | 483 506.00 |
BZ Other receivables | 172 524.00 | | 172 524.00 | 172 524.00 |
CF Cash and cash equivalents | 12 992.00 | | 12 992.00 | 12 992.00 |
CJ TOTAL (II) | 1 581 522.00 | | 1 581 522.00 | 1 581 522.00 |
CO Grand total (0 to V) | 1 665 415.00 | 57 002.00 | 1 608 413.00 | 1 665 415.00 |
CP Shares due in less than one year | 19 209.00 | | | 19 209.00 |
CR Shares due in more than one year | 1.00 | | | 1.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 1 164.00 | 1 164.00 | | 1 164.00 |
DF Regulated reserves (1) | 20 209.00 | 20 209.00 | | 20 209.00 |
DH Retained earnings | 31 255.00 | 31 255.00 | | 31 255.00 |
DL TOTAL (I) | 102 628.00 | 102 628.00 | | 102 628.00 |
DU Loans and Debts from Credit Institutions (3) | 5 022.00 | | | 5 022.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 127.00 | 1 829.00 | | 153 127.00 |
DX Trade payables and related accounts | 327 782.00 | 384 819.00 | | 327 782.00 |
DY Tax and social security liabilities | 122 942.00 | 89 478.00 | | 122 942.00 |
EA Other liabilities | 896 911.00 | 1 703 618.00 | | 896 911.00 |
EC TOTAL (IV) | 1 505 785.00 | 2 179 743.00 | | 1 505 785.00 |
EE Grand total (I to V) | 1 608 413.00 | 2 282 372.00 | | 1 608 413.00 |
EG Accrued income and payables due within one year | 1 505 785.00 | 2 179 743.00 | | 1 505 785.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 022.00 | | | 5 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 540 247.00 | | 2 540 247.00 | 2 540 247.00 |
FG Production sold - services | 1 127.00 | | 1 127.00 | 1 127.00 |
FJ Net sales | 2 541 373.00 | | 2 541 373.00 | 2 541 373.00 |
FM Inventory production | | | 827 018.00 | |
FQ Other income | | | 4 515.00 | |
FR Total operating income (I) | | | 3 372 907.00 | |
FV Inventory change (raw materials and supplies) | | | 1 395 805.00 | |
FW Other purchases and external expenses | | | 1 921 620.00 | |
FX Taxes, duties, and similar payments | | | 279.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 20 607.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 907.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 3 361 219.00 | |
GG - OPERATING RESULT (I - II) | | | 11 688.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 860.00 | |
GP Total financial income (V) | | | 6 860.00 | |
GR Interest and similar expenses | | | 11 457.00 | |
GU Total financial expenses (VI) | | | 11 457.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 20 607.00 | 19 690.00 | | 20 607.00 |
HE Exceptional expenses on management operations | 7 090.00 | 92 086.00 | | 7 090.00 |
HH Total exceptional expenses (VIII) | 7 090.00 | 92 086.00 | | 7 090.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 090.00 | -92 086.00 | | -7 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 379 767.00 | 1 771 593.00 | | 3 379 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 379 767.00 | 1 771 593.00 | | 3 379 767.00 |
