| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 200.00 | 2 200.00 | | 2 200.00 |
AH Goodwill | 3 048.00 | | 3 048.00 | 3 048.00 |
AP Buildings | 184 367.00 | 134 521.00 | 49 846.00 | 184 367.00 |
AR Technical installations, industrial equipment and tools | 41 550.00 | 36 796.00 | 4 753.00 | 41 550.00 |
AT Other tangible assets | 226 455.00 | 131 033.00 | 95 422.00 | 226 455.00 |
BJ TOTAL (I) | 457 927.00 | 304 551.00 | 153 375.00 | 457 927.00 |
BZ Other receivables | 25 068.00 | | 25 068.00 | 25 068.00 |
CF Cash and cash equivalents | 145 122.00 | | 145 122.00 | 145 122.00 |
CJ TOTAL (II) | 170 190.00 | | 170 190.00 | 170 190.00 |
CO Grand total (0 to V) | 628 118.00 | 304 551.00 | 323 566.00 | 628 118.00 |
CU Other investments | 304.00 | | 304.00 | 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DF Regulated reserves (1) | 86 886.00 | 86 886.00 | | 86 886.00 |
DG Other reserves | 133 075.00 | 133 075.00 | | 133 075.00 |
DH Retained earnings | -5 124.00 | 425.00 | | -5 124.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 937.00 | -5 549.00 | | 19 937.00 |
DL TOTAL (I) | 243 160.00 | 223 222.00 | | 243 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 381.00 | 12 112.00 | | 16 381.00 |
DX Trade payables and related accounts | 4 627.00 | 3 725.00 | | 4 627.00 |
DY Tax and social security liabilities | 18 236.00 | 20 896.00 | | 18 236.00 |
EA Other liabilities | 41 160.00 | 27 760.00 | | 41 160.00 |
EC TOTAL (IV) | 80 406.00 | 64 495.00 | | 80 406.00 |
EE Grand total (I to V) | 323 566.00 | 287 717.00 | | 323 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 292 246.00 | 4 664.00 | 296 911.00 | 292 246.00 |
FJ Net sales | 292 246.00 | 4 664.00 | 296 911.00 | 292 246.00 |
FO Operating subsidies | | | 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 392.00 | |
FQ Other income | | | 90.00 | |
FR Total operating income (I) | | | 302 894.00 | |
FS Purchases of goods (including customs duties) | | | 52 813.00 | |
FW Other purchases and external expenses | | | 78 942.00 | |
FX Taxes, duties, and similar payments | | | 4 695.00 | |
FY Salaries and Wages | | | 101 057.00 | |
FZ Social Security Contributions | | | 27 035.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 911.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 292 468.00 | |
GG - OPERATING RESULT (I - II) | | | 10 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -9 512.00 | -8 586.00 | | -9 512.00 |
HL TOTAL REVENUE (I + III + V + VII) | 302 894.00 | 282 899.00 | | 302 894.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 282 956.00 | 288 449.00 | | 282 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 937.00 | -5 549.00 | | 19 937.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 382.00 | 16 382.00 | | 16 382.00 |
8B Suppliers and Related Accounts | 4 628.00 | 4 628.00 | | 4 628.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 160.00 | 41 160.00 | | 41 160.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 236.00 | 18 236.00 | | 18 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 068.00 | 25 068.00 | | 25 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 406.00 | 80 406.00 | | 80 406.00 |
