| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 514.00 | | 514.00 | 514.00 |
BX Customers and related accounts | 108 252.00 | | 108 252.00 | 108 252.00 |
BZ Other receivables | 53 657.00 | | 53 657.00 | 53 657.00 |
CD Marketable securities | 220 000.00 | | 220 000.00 | 220 000.00 |
CF Cash and cash equivalents | 493 404.00 | | 493 404.00 | 493 404.00 |
CH Prepaid expenses | 12 093.00 | | 12 093.00 | 12 093.00 |
CJ TOTAL (II) | 887 406.00 | | 887 406.00 | 887 406.00 |
CO Grand total (0 to V) | 887 920.00 | | 887 920.00 | 887 920.00 |
CU Other investments | 514.00 | | 514.00 | 514.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | 300.00 | | 300.00 |
DD Legal reserve (1) | 30.00 | 30.00 | | 30.00 |
DH Retained earnings | 20 052.00 | 23 967.00 | | 20 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 102.00 | 177 075.00 | | 185 102.00 |
DL TOTAL (I) | 205 484.00 | 201 372.00 | | 205 484.00 |
DX Trade payables and related accounts | 627 357.00 | 614 784.00 | | 627 357.00 |
DY Tax and social security liabilities | 55 079.00 | 96 982.00 | | 55 079.00 |
EC TOTAL (IV) | 682 436.00 | 711 766.00 | | 682 436.00 |
EE Grand total (I to V) | 887 920.00 | 913 138.00 | | 887 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 452 204.00 | | 1 452 204.00 | 1 452 204.00 |
FJ Net sales | 1 452 204.00 | | 1 452 204.00 | 1 452 204.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 1 452 204.00 | |
FW Other purchases and external expenses | | | 1 298 392.00 | |
FX Taxes, duties, and similar payments | | | 28 023.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 326 416.00 | |
GG - OPERATING RESULT (I - II) | | | 125 788.00 | |
GL Other interest and similar income | | | 8 317.00 | |
GP Total financial income (V) | | | 8 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 134 105.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 50 997.00 | | | 50 997.00 |
HD Total exceptional income (VII) | 50 997.00 | | | 50 997.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 50 997.00 | | | 50 997.00 |
HK Income tax | | 88 537.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 511 518.00 | 1 513 899.00 | | 1 511 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 326 416.00 | 1 336 824.00 | | 1 326 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 102.00 | 177 075.00 | | 185 102.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 100.00 | | 414.00 | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 514.00 | |
I4 DECREASES Grand Total | | | 514.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | 414.00 | 100.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 627 357.00 | 627 357.00 | | 627 357.00 |
UX Other trade receivables | 108 252.00 | | | 108 252.00 |
VB VAT | 53 454.00 | | | 53 454.00 |
VN Other taxes, similar payments | 203.00 | | | 203.00 |
VQ Other Taxes, Duties, and Similar Debts | 55 079.00 | 55 079.00 | | 55 079.00 |
VS Prepaid expenses | 12 093.00 | | | 12 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 002.00 | 174 002.00 | | 174 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 682 436.00 | 682 436.00 | | 682 436.00 |
