| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 049.00 | | 3 049.00 | 3 049.00 |
AP Buildings | 64 891.00 | 36 362.00 | 28 529.00 | 64 891.00 |
AR Technical installations, industrial equipment and tools | 9 469.00 | 9 469.00 | | 9 469.00 |
AT Other tangible assets | 56 921.00 | 55 271.00 | 1 650.00 | 56 921.00 |
BH Other financial assets | 1 021.00 | | 1 021.00 | 1 021.00 |
BJ TOTAL (I) | 135 351.00 | 101 102.00 | 34 249.00 | 135 351.00 |
BL Raw materials, supplies | 653.00 | | 653.00 | 653.00 |
BZ Other receivables | 14 429.00 | | 14 429.00 | 14 429.00 |
CF Cash and cash equivalents | 2 909.00 | | 2 909.00 | 2 909.00 |
CH Prepaid expenses | 8 778.00 | | 8 778.00 | 8 778.00 |
CJ TOTAL (II) | 26 768.00 | | 26 768.00 | 26 768.00 |
CO Grand total (0 to V) | 162 119.00 | 101 102.00 | 61 017.00 | 162 119.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 760.00 | 13 760.00 | | 13 760.00 |
DB Share, merger, contribution premiums, etc. | 24 519.00 | 24 519.00 | | 24 519.00 |
DD Legal reserve (1) | 603.00 | 603.00 | | 603.00 |
DG Other reserves | -23 831.00 | -23 831.00 | | -23 831.00 |
DH Retained earnings | -68 201.00 | -52 774.00 | | -68 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 664.00 | -15 427.00 | | 664.00 |
DL TOTAL (I) | -52 485.00 | -53 148.00 | | -52 485.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 589.00 | 40 468.00 | | 42 589.00 |
DX Trade payables and related accounts | 15 081.00 | 17 490.00 | | 15 081.00 |
DY Tax and social security liabilities | 44 542.00 | 44 598.00 | | 44 542.00 |
EA Other liabilities | 11 290.00 | 11 290.00 | | 11 290.00 |
EC TOTAL (IV) | 113 502.00 | 113 846.00 | | 113 502.00 |
EE Grand total (I to V) | 61 017.00 | 60 698.00 | | 61 017.00 |
EG Accrued income and payables due within one year | 113 502.00 | 113 846.00 | | 113 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 380.00 | | 116 380.00 | 116 380.00 |
FJ Net sales | 116 380.00 | | 116 380.00 | 116 380.00 |
FO Operating subsidies | | | 4 047.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 120 438.00 | |
FU Purchases of raw materials and other supplies | | | 20 496.00 | |
FW Other purchases and external expenses | | | 51 207.00 | |
FX Taxes, duties, and similar payments | | | 1 537.00 | |
FY Salaries and Wages | | | 35 750.00 | |
FZ Social Security Contributions | | | 8 494.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 106.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 119 591.00 | |
GG - OPERATING RESULT (I - II) | | | 847.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 182.00 | 2 532.00 | | 182.00 |
HH Total exceptional expenses (VIII) | 182.00 | 2 532.00 | | 182.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -182.00 | -2 532.00 | | -182.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 438.00 | 83 477.00 | | 120 438.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 774.00 | 98 904.00 | | 119 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 664.00 | -15 427.00 | | 664.00 |
