| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 5 404.00 | |
AN Land | | | 15 962.00 | |
AR Technical installations, industrial equipment and tools | | | 354 719.00 | |
AT Other tangible assets | | | 43 954.00 | |
AV Fixed assets in progress | | | | |
BH Other financial assets | | | 40 000.00 | |
BJ TOTAL (I) | | | 460 793.00 | |
BV Advances and down payments on orders | | | 444.00 | |
BX Customers and related accounts | | | 4 403.00 | |
BZ Other receivables | | | 926.00 | |
CF Cash and cash equivalents | | | 82 409.00 | |
CJ TOTAL (II) | | | 88 183.00 | |
CO Grand total (0 to V) | | | 548 976.00 | |
CS Evaluated investments - equity method | | | 752.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 357 300.00 | 333 100.00 | | 357 300.00 |
DD Legal reserve (1) | 5 948.00 | 3 627.00 | | 5 948.00 |
DE Statutory or contractual reserves | 16 854.00 | 10 277.00 | | 16 854.00 |
DF Regulated reserves (1) | 16 854.00 | 10 277.00 | | 16 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 653.00 | 15 473.00 | | 21 653.00 |
DJ Investment subsidies | 85 723.00 | 92 582.00 | | 85 723.00 |
DL TOTAL (I) | 504 334.00 | 465 339.00 | | 504 334.00 |
DQ Provisions for Expenses | 5 500.00 | 3 500.00 | | 5 500.00 |
DR TOTAL (IV) | 5 500.00 | 3 500.00 | | 5 500.00 |
DU Loans and Debts from Credit Institutions (3) | 33 333.00 | 50 000.00 | | 33 333.00 |
DW Advances and down payments received on current orders | | 441.00 | | |
DX Trade payables and related accounts | 5 477.00 | 1 144.00 | | 5 477.00 |
DY Tax and social security liabilities | 330.00 | 2 858.00 | | 330.00 |
EA Other liabilities | | 500.00 | | |
EC TOTAL (IV) | 39 141.00 | 54 943.00 | | 39 141.00 |
EE Grand total (I to V) | 548 976.00 | 523 783.00 | | 548 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 48 425.00 | |
FJ Net sales | | | 48 425.00 | |
FO Operating subsidies | | | 500.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 48 926.00 | |
FW Other purchases and external expenses | | | 6 758.00 | |
FX Taxes, duties, and similar payments | | | 1 983.00 | |
FY Salaries and Wages | | | 493.00 | |
FZ Social Security Contributions | | | 159.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 737.00 | |
GF Total Operating Expenses (II) | | | 34 132.00 | |
GG - OPERATING RESULT (I - II) | | | 14 793.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 6 859.00 | 9 591.00 | | 6 859.00 |
HH Total exceptional expenses (VIII) | | 1 892.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 859.00 | 7 699.00 | | 6 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 785.00 | 42 701.00 | | 55 785.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 132.00 | 27 228.00 | | 34 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 653.00 | 15 473.00 | | 21 653.00 |
