| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 65 000.00 | |
AP Buildings | | | 7 681.00 | |
AR Technical installations, industrial equipment and tools | | | 31.00 | |
AT Other tangible assets | | | 4 925.00 | |
BD Other fixed assets | | | 20.00 | |
BH Other financial assets | | | 7 260.00 | |
BJ TOTAL (I) | | | 84 917.00 | |
BL Raw materials, supplies | | | 17 493.00 | |
BN Goods in progress | | | 12 000.00 | |
BT Goods | | | | |
BV Advances and down payments on orders | | | 597.00 | |
BX Customers and related accounts | | | 173 022.00 | |
BZ Other receivables | | | 9 040.00 | |
CF Cash and cash equivalents | | | 6 061.00 | |
CJ TOTAL (II) | | | 218 212.00 | |
CO Grand total (0 to V) | | | 303 129.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 100.00 | 8 100.00 | | 8 100.00 |
DD Legal reserve (1) | 810.00 | 810.00 | | 810.00 |
DG Other reserves | 117 333.00 | 96 055.00 | | 117 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 491.00 | 21 278.00 | | 491.00 |
DL TOTAL (I) | 126 734.00 | 126 243.00 | | 126 734.00 |
DU Loans and Debts from Credit Institutions (3) | 30 373.00 | 48 791.00 | | 30 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44.00 | 9 372.00 | | 44.00 |
DW Advances and down payments received on current orders | 48 615.00 | 28 022.00 | | 48 615.00 |
DX Trade payables and related accounts | 34 862.00 | 53 504.00 | | 34 862.00 |
DY Tax and social security liabilities | 22 835.00 | 53 226.00 | | 22 835.00 |
EA Other liabilities | 39 665.00 | | | 39 665.00 |
EC TOTAL (IV) | 176 395.00 | 192 915.00 | | 176 395.00 |
EE Grand total (I to V) | 303 129.00 | 319 157.00 | | 303 129.00 |
EG Accrued income and payables due within one year | 110 799.00 | 134 545.00 | | 110 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 517 869.00 | |
FJ Net sales | | | 517 869.00 | |
FM Inventory production | | | 11 000.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 099.00 | |
FQ Other income | | | 475.00 | |
FR Total operating income (I) | | | 530 444.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 289 886.00 | |
FV Inventory change (raw materials and supplies) | | | -1 519.00 | |
FW Other purchases and external expenses | | | 87 986.00 | |
FX Taxes, duties, and similar payments | | | 9 853.00 | |
FY Salaries and Wages | | | 90 253.00 | |
FZ Social Security Contributions | | | 42 578.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 997.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 209.00 | |
GE Other Expenses | | | 397.00 | |
GF Total Operating Expenses (II) | | | 528 640.00 | |
GG - OPERATING RESULT (I - II) | | | 1 804.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 644.00 | |
GU Total financial expenses (VI) | | | 644.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 35.00 | | |
HH Total exceptional expenses (VIII) | | 35.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -35.00 | | |
HK Income tax | 669.00 | 3 339.00 | | 669.00 |
HL TOTAL REVENUE (I + III + V + VII) | 530 445.00 | 563 983.00 | | 530 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 529 953.00 | 542 706.00 | | 529 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 491.00 | 21 278.00 | | 491.00 |
