| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AJ Other Intangible Assets | 302.00 | 302.00 | | 302.00 |
AR Technical installations, industrial equipment and tools | 3 741.00 | 3 570.00 | 171.00 | 3 741.00 |
AT Other tangible assets | 36 843.00 | 31 689.00 | 5 154.00 | 36 843.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 56 726.00 | 35 561.00 | 21 165.00 | 56 726.00 |
BL Raw materials, supplies | 2 591.00 | | 2 591.00 | 2 591.00 |
BT Goods | 1 246.00 | | 1 246.00 | 1 246.00 |
BZ Other receivables | 5 293.00 | | 5 293.00 | 5 293.00 |
CD Marketable securities | 9 925.00 | | 9 925.00 | 9 925.00 |
CF Cash and cash equivalents | 119 241.00 | | 119 241.00 | 119 241.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 138 296.00 | | 138 296.00 | 138 296.00 |
CO Grand total (0 to V) | 195 021.00 | 35 561.00 | 159 460.00 | 195 021.00 |
CS Evaluated investments - equity method | 40.00 | | 40.00 | 40.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | 28 000.00 | | 28 000.00 |
DD Legal reserve (1) | 2 800.00 | 2 800.00 | | 2 800.00 |
DG Other reserves | 62 615.00 | 26 216.00 | | 62 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 245.00 | 36 399.00 | | 25 245.00 |
DL TOTAL (I) | 118 660.00 | 93 415.00 | | 118 660.00 |
DU Loans and Debts from Credit Institutions (3) | | 4 904.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 625.00 | 4 013.00 | | 3 625.00 |
DX Trade payables and related accounts | 3 263.00 | 7 123.00 | | 3 263.00 |
DY Tax and social security liabilities | 33 913.00 | 32 991.00 | | 33 913.00 |
EC TOTAL (IV) | 40 801.00 | 49 031.00 | | 40 801.00 |
EE Grand total (I to V) | 159 460.00 | 142 445.00 | | 159 460.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 13 950.00 | |
FD Production sold - goods | | | 202 722.00 | |
FJ Net sales | | | 216 672.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 741.00 | |
FR Total operating income (I) | | | 217 413.00 | |
FS Purchases of goods (including customs duties) | | | 8 755.00 | |
FT Inventory change (goods) | | | 173.00 | |
FU Purchases of raw materials and other supplies | | | 21 094.00 | |
FV Inventory change (raw materials and supplies) | | | 83.00 | |
FW Other purchases and external expenses | | | 31 450.00 | |
FX Taxes, duties, and similar payments | | | 6 324.00 | |
FY Salaries and Wages | | | 97 473.00 | |
FZ Social Security Contributions | | | 7 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 981.00 | |
GE Other Expenses | | | 612.00 | |
GF Total Operating Expenses (II) | | | 180 178.00 | |
GG - OPERATING RESULT (I - II) | | | 37 235.00 | |
GP Total financial income (V) | | | 1.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 89.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 89.00 | | |
HJ Employee participation in company results | 7 500.00 | | | 7 500.00 |
HK Income tax | 4 455.00 | 3 791.00 | | 4 455.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 414.00 | 206 904.00 | | 217 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 169.00 | 170 505.00 | | 192 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 245.00 | 36 399.00 | | 25 245.00 |
