| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AT Other tangible assets | 6 069.00 | 4 930.00 | 1 140.00 | 6 069.00 |
BJ TOTAL (I) | 16 069.00 | 4 930.00 | 11 140.00 | 16 069.00 |
BX Customers and related accounts | 351 819.00 | | 351 819.00 | 351 819.00 |
BZ Other receivables | 418 947.00 | | 418 947.00 | 418 947.00 |
CF Cash and cash equivalents | 38 414.00 | | 38 414.00 | 38 414.00 |
CH Prepaid expenses | 32.00 | | 32.00 | 32.00 |
CJ TOTAL (II) | 809 212.00 | | 809 212.00 | 809 212.00 |
CO Grand total (0 to V) | 825 281.00 | 4 930.00 | 820 352.00 | 825 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 115 031.00 | 45 414.00 | | 115 031.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 139.00 | 69 617.00 | | 64 139.00 |
DL TOTAL (I) | 180 270.00 | 116 131.00 | | 180 270.00 |
DV Miscellaneous Loans and Financial Debts (4) | 286 936.00 | 610 281.00 | | 286 936.00 |
DX Trade payables and related accounts | 53 283.00 | 137 866.00 | | 53 283.00 |
DY Tax and social security liabilities | 299 830.00 | 593 657.00 | | 299 830.00 |
EA Other liabilities | 32.00 | 14 765.00 | | 32.00 |
EC TOTAL (IV) | 640 082.00 | 1 356 569.00 | | 640 082.00 |
EE Grand total (I to V) | 820 352.00 | 1 472 699.00 | | 820 352.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 640 446.00 | |
FJ Net sales | | | 2 640 446.00 | |
FQ Other income | | | 47 803.00 | |
FR Total operating income (I) | | | 2 688 249.00 | |
FW Other purchases and external expenses | | | 217 699.00 | |
FX Taxes, duties, and similar payments | | | 74 004.00 | |
FY Salaries and Wages | | | 1 833 789.00 | |
FZ Social Security Contributions | | | 490 282.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 560.00 | |
GE Other Expenses | | | 840.00 | |
GF Total Operating Expenses (II) | | | 2 617 174.00 | |
GG - OPERATING RESULT (I - II) | | | 71 075.00 | |
GU Total financial expenses (VI) | | | 6 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 688 249.00 | 3 532 889.00 | | 2 688 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 624 110.00 | 3 463 272.00 | | 2 624 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 139.00 | 69 617.00 | | 64 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 369.00 | 560.00 | | 4 369.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 369.00 | 560.00 | | 4 369.00 |
| |
| 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 | 53 283.00 | 53 283.00 | | 53 283.00 |
8K Other liabilities (including liabilities related to repo transactions) | 286 969.00 | 286 969.00 | | 286 969.00 |
VQ Other Taxes, Duties, and Similar Debts | 299 830.00 | 299 830.00 | | 299 830.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 770 798.00 | 770 798.00 | | 770 798.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 640 082.00 | 640 082.00 | | 640 082.00 |
