| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 82 124.00 | 25 772.00 | 56 352.00 | 82 124.00 |
BH Other financial assets | 1 648.00 | | 1 648.00 | 1 648.00 |
BJ TOTAL (I) | 96 772.00 | 25 772.00 | 71 000.00 | 96 772.00 |
BX Customers and related accounts | 38 664.00 | | 38 664.00 | 38 664.00 |
BZ Other receivables | 3 832.00 | | 3 832.00 | 3 832.00 |
CF Cash and cash equivalents | 15 348.00 | | 15 348.00 | 15 348.00 |
CJ TOTAL (II) | 57 844.00 | | 57 844.00 | 57 844.00 |
CO Grand total (0 to V) | 154 616.00 | 25 772.00 | 128 843.00 | 154 616.00 |
CU Other investments | 13 000.00 | | 13 000.00 | 13 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 2 146.00 | 970.00 | | 2 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 761.00 | 51 176.00 | | 47 761.00 |
DL TOTAL (I) | 55 406.00 | 57 646.00 | | 55 406.00 |
DU Loans and Debts from Credit Institutions (3) | 50 044.00 | | | 50 044.00 |
DX Trade payables and related accounts | 1 357.00 | 1 767.00 | | 1 357.00 |
DY Tax and social security liabilities | 22 037.00 | 16 884.00 | | 22 037.00 |
EC TOTAL (IV) | 73 437.00 | 18 652.00 | | 73 437.00 |
EE Grand total (I to V) | 128 843.00 | 76 297.00 | | 128 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 053.00 | | 147 053.00 | 147 053.00 |
FJ Net sales | 147 053.00 | | 147 053.00 | 147 053.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 985.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 148 040.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 37 559.00 | |
FX Taxes, duties, and similar payments | | | 3 885.00 | |
FY Salaries and Wages | | | 16 046.00 | |
FZ Social Security Contributions | | | 8 642.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 579.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 80 712.00 | |
GG - OPERATING RESULT (I - II) | | | 67 328.00 | |
GR Interest and similar expenses | | | 514.00 | |
GU Total financial expenses (VI) | | | 514.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -513.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 428.00 | 265.00 | | 428.00 |
HH Total exceptional expenses (VIII) | 428.00 | 265.00 | | 428.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -428.00 | -265.00 | | -428.00 |
HK Income tax | 18 626.00 | 15 256.00 | | 18 626.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 041.00 | 136 927.00 | | 148 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 280.00 | 85 751.00 | | 100 280.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 761.00 | 51 176.00 | | 47 761.00 |
| |
| 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 | 35 232.00 | | 61 540.00 | 35 232.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 648.00 | |
I4 DECREASES Grand Total | | | 96 772.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 124.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 584.00 | | 61 540.00 | 20 584.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 648.00 | | | 14 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 193.00 | 14 579.00 | | 11 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 193.00 | 14 579.00 | | 11 193.00 |
| |
| 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 | 1 357.00 | 1 357.00 | | 1 357.00 |
8C Staff and Related Accounts | 2 218.00 | 2 218.00 | | 2 218.00 |
8D Social Security and Other Social Organizations | 3 263.00 | 3 263.00 | | 3 263.00 |
8E Income Taxes | 5 833.00 | 5 833.00 | | 5 833.00 |
UT Other financial assets | 1 648.00 | | | 1 648.00 |
UX Other trade receivables | 38 664.00 | | | 38 664.00 |
VB VAT | 505.00 | | | 505.00 |
VH Loans with a maturity of more than one year at origin | 50 044.00 | 12 067.00 | 37 976.00 | 50 044.00 |
VI Group and Associates | 419.00 | 419.00 | | 419.00 |
VJ Loans taken out during the year | 61 000.00 | | | 61 000.00 |
VK Loans repaid during the year | 10 956.00 | | | 10 956.00 |
VP Miscellaneous | 829.00 | | | 829.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 653.00 | 3 653.00 | | 3 653.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 497.00 | | | 2 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 144.00 | 42 496.00 | 1 648.00 | 44 144.00 |
VW VAT | 6 650.00 | 6 650.00 | | 6 650.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 437.00 | 35 461.00 | 37 976.00 | 73 437.00 |
