| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 151 000.00 | |
AT Other tangible assets | | | 5 290 000.00 | |
BH Other financial assets | | | 99 000.00 | |
BJ TOTAL (I) | | | 5 540 000.00 | |
BN Goods in progress | | | 5 308 000.00 | |
BX Customers and related accounts | | | 4 090 000.00 | |
BZ Other receivables | | | 1 158 000.00 | |
CD Marketable securities | | | 2 569 000.00 | |
CF Cash and cash equivalents | | | 8 850 000.00 | |
CJ TOTAL (II) | | | 21 976 000.00 | |
CO Grand total (0 to V) | | | 27 516 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 000.00 | 41 000.00 | | 41 000.00 |
DG Other reserves | 10 183 000.00 | 11 305 000.00 | | 10 183 000.00 |
DL TOTAL (I) | 13 528 000.00 | 10 532 000.00 | | 13 528 000.00 |
DP Provisions for Risks | 442 000.00 | 469 000.00 | | 442 000.00 |
DR TOTAL (IV) | 498 000.00 | 492 000.00 | | 498 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 203 000.00 | 3 859 000.00 | | 3 203 000.00 |
DX Trade payables and related accounts | 3 972 000.00 | 2 610 000.00 | | 3 972 000.00 |
EA Other liabilities | 6 316 000.00 | 5 416 000.00 | | 6 316 000.00 |
EC TOTAL (IV) | 13 491 000.00 | 11 885 000.00 | | 13 491 000.00 |
EE Grand total (I to V) | 27 516 000.00 | 22 909 000.00 | | 27 516 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 3 304 000.00 | -814 000.00 | | 3 304 000.00 |
P8 LIABILITIES - Profit or Loss for the Year | 56 000.00 | 23 000.00 | | 56 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 45 206 000.00 | |
FJ Net sales | | | 45 206 000.00 | |
FM Inventory production | | | 763 000.00 | |
FQ Other income | | | 1 480 000.00 | |
FR Total operating income (I) | | | 47 449 000.00 | |
FS Purchases of goods (including customs duties) | | | 11 541 000.00 | |
FW Other purchases and external expenses | | | 7 714 000.00 | |
FX Taxes, duties, and similar payments | | | 706 000.00 | |
FZ Social Security Contributions | | | 21 093 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 956 000.00 | |
GE Other Expenses | | | 38 000.00 | |
GF Total Operating Expenses (II) | | | 43 048 000.00 | |
GG - OPERATING RESULT (I - II) | | | 4 399 000.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GT Net expenses on sales of marketable securities | | | 4 000.00 | |
GU Total financial expenses (VI) | | | 4 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 396 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 73 000.00 | 126 000.00 | | 73 000.00 |
HH Total exceptional expenses (VIII) | 73 000.00 | 126 000.00 | | 73 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -73 000.00 | -126 000.00 | | -73 000.00 |
HK Income tax | -1 019 000.00 | 418 000.00 | | -1 019 000.00 |
R5 Net income of consolidated companies | 3 304 000.00 | -814 000.00 | | 3 304 000.00 |
R6 Group Income (Consolidated Net Income) | 3 304 000.00 | -814 000.00 | | 3 304 000.00 |
R8 Net income, group share (parent company share) | 3 304 000.00 | -814 000.00 | | 3 304 000.00 |
