| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 093.00 | 297.00 | 796.00 | 1 093.00 |
BH Other financial assets | 675.00 | | 675.00 | 675.00 |
BJ TOTAL (I) | 1 768.00 | 297.00 | 1 471.00 | 1 768.00 |
BX Customers and related accounts | 77 198.00 | 60.00 | 77 138.00 | 77 198.00 |
BZ Other receivables | 5 438.00 | | 5 438.00 | 5 438.00 |
CF Cash and cash equivalents | 6 993.00 | | 6 993.00 | 6 993.00 |
CJ TOTAL (II) | 89 628.00 | 60.00 | 89 568.00 | 89 628.00 |
CO Grand total (0 to V) | 91 396.00 | 357.00 | 91 039.00 | 91 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 24 000.00 | 19 200.00 | | 24 000.00 |
DH Retained earnings | 236.00 | 683.00 | | 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 382.00 | 4 354.00 | | 5 382.00 |
DL TOTAL (I) | 38 418.00 | 33 036.00 | | 38 418.00 |
DX Trade payables and related accounts | 28 185.00 | 42 900.00 | | 28 185.00 |
DY Tax and social security liabilities | 18 973.00 | 19 493.00 | | 18 973.00 |
EA Other liabilities | 5 462.00 | 10 122.00 | | 5 462.00 |
EC TOTAL (IV) | 52 621.00 | 72 514.00 | | 52 621.00 |
EE Grand total (I to V) | 91 039.00 | 105 551.00 | | 91 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 178 980.00 | | 178 980.00 | 178 980.00 |
FJ Net sales | 178 980.00 | | 178 980.00 | 178 980.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 432.00 | |
FQ Other income | | | 1 232.00 | |
FR Total operating income (I) | | | 180 644.00 | |
FU Purchases of raw materials and other supplies | | | 13 148.00 | |
FW Other purchases and external expenses | | | 118 185.00 | |
FX Taxes, duties, and similar payments | | | 1 476.00 | |
FY Salaries and Wages | | | 27 200.00 | |
FZ Social Security Contributions | | | 13 132.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 297.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 30.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 173 469.00 | |
GG - OPERATING RESULT (I - II) | | | 7 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 409.00 | | | 409.00 |
HH Total exceptional expenses (VIII) | 409.00 | | | 409.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -409.00 | | | -409.00 |
HK Income tax | 1 385.00 | 365.00 | | 1 385.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 644.00 | 180 614.00 | | 180 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 263.00 | 176 261.00 | | 175 263.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 382.00 | 4 354.00 | | 5 382.00 |
| |
| 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 | 1 864.00 | | 1 093.00 | 1 864.00 |
I3 DECREASES Total Financial Fixed Assets | | | 675.00 | |
I4 DECREASES Grand Total | | 1 189.00 | 1 768.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 189.00 | 1 093.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 189.00 | | 1 093.00 | 1 189.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 675.00 | | | 675.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 189.00 | 297.00 | 1 189.00 | 1 189.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 189.00 | 297.00 | 1 189.00 | 1 189.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 462.00 | 30.00 | 432.00 | 462.00 |
7B Total provisions for depreciation | 462.00 | 30.00 | 432.00 | 462.00 |
7C Grand total | 462.00 | 30.00 | 432.00 | 462.00 |
| |
| 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 | 28 185.00 | 28 185.00 | | 28 185.00 |
8D Social Security and Other Social Organizations | 5 451.00 | 5 451.00 | | 5 451.00 |
8E Income Taxes | 1 385.00 | 1 385.00 | | 1 385.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 462.00 | 5 462.00 | | 5 462.00 |
UT Other financial assets | 675.00 | | | 675.00 |
UX Other trade receivables | 77 126.00 | | | 77 126.00 |
VA Doubtful or disputed receivables | 72.00 | | | 72.00 |
VB VAT | 5 365.00 | | | 5 365.00 |
VQ Other Taxes, Duties, and Similar Debts | 417.00 | 417.00 | | 417.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 73.00 | | | 73.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 310.00 | 82 563.00 | 747.00 | 83 310.00 |
VW VAT | 11 720.00 | 11 720.00 | | 11 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 621.00 | 52 621.00 | | 52 621.00 |
