| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A2 TOTAL ASSETS | | | 100 000.00 | |
AJ Other Intangible Assets | | | 927 000.00 | |
AT Other tangible assets | | | 4 626 000.00 | |
BH Other financial assets | | | 1 192 000.00 | |
BJ TOTAL (I) | | | 6 844 000.00 | |
BN Goods in progress | | | 2 315 000.00 | |
BZ Other receivables | | | 6 941 000.00 | |
CF Cash and cash equivalents | | | 2 945 000.00 | |
CJ TOTAL (II) | | | 12 202 000.00 | |
CO Grand total (0 to V) | | | 19 046 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 628 000.00 | 1 577 000.00 | | 1 628 000.00 |
DB Share, merger, contribution premiums, etc. | 5 385 000.00 | 4 719 000.00 | | 5 385 000.00 |
DG Other reserves | -11 056 000.00 | -5 471 000.00 | | -11 056 000.00 |
DL TOTAL (I) | -3 978 000.00 | -4 755 000.00 | | -3 978 000.00 |
DP Provisions for Risks | | 69 000.00 | | |
DR TOTAL (IV) | 181 000.00 | 430 000.00 | | 181 000.00 |
DU Loans and Debts from Credit Institutions (3) | 418 000.00 | 500 000.00 | | 418 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 351 000.00 | 15 495 000.00 | | 16 351 000.00 |
DY Tax and social security liabilities | 20 000.00 | 19 000.00 | | 20 000.00 |
EA Other liabilities | 5 962 000.00 | 6 182 000.00 | | 5 962 000.00 |
EC TOTAL (IV) | 23 024 000.00 | 22 196 000.00 | | 23 024 000.00 |
EE Grand total (I to V) | 19 046 000.00 | 17 871 000.00 | | 19 046 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 66 000.00 | -5 580 000.00 | | 66 000.00 |
P8 LIABILITIES - Profit or Loss for the Year | 181 000.00 | 361 000.00 | | 181 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 12 502 000.00 | |
FJ Net sales | | | 12 502 000.00 | |
FQ Other income | | | 2 268 000.00 | |
FR Total operating income (I) | | | 14 770 000.00 | |
FS Purchases of goods (including customs duties) | | | 3 136 000.00 | |
FW Other purchases and external expenses | | | 3 611 000.00 | |
FZ Social Security Contributions | | | 6 236 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 310 000.00 | |
GE Other Expenses | | | 712 000.00 | |
GF Total Operating Expenses (II) | | | 15 004 000.00 | |
GG - OPERATING RESULT (I - II) | | | -235 000.00 | |
GO Net income from sales of marketable securities | | | 190 000.00 | |
GP Total financial income (V) | | | 190 000.00 | |
GT Net expenses on sales of marketable securities | | | 47 000.00 | |
GU Total financial expenses (VI) | | | 47 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 143 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -92 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 157 000.00 | 166 000.00 | | 157 000.00 |
R6 Group Income (Consolidated Net Income) | 66 000.00 | -5 586 000.00 | | 66 000.00 |
