| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 6 553.00 | 3 119.00 | 3 434.00 | 6 553.00 |
BJ TOTAL (I) | 56 553.00 | 3 119.00 | 53 434.00 | 56 553.00 |
BX Customers and related accounts | 1 255 412.00 | 7 736.00 | 1 247 677.00 | 1 255 412.00 |
BZ Other receivables | 1 130 324.00 | | 1 130 324.00 | 1 130 324.00 |
CF Cash and cash equivalents | 302 675.00 | | 302 675.00 | 302 675.00 |
CJ TOTAL (II) | 2 688 411.00 | 7 736.00 | 2 680 675.00 | 2 688 411.00 |
CO Grand total (0 to V) | 2 744 963.00 | 10 854.00 | 2 734 109.00 | 2 744 963.00 |
| |
| 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 | 1 249 580.00 | 953 531.00 | | 1 249 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 357 551.00 | 296 049.00 | | 357 551.00 |
DL TOTAL (I) | 1 608 231.00 | 1 250 680.00 | | 1 608 231.00 |
DX Trade payables and related accounts | 132 764.00 | 207 381.00 | | 132 764.00 |
DY Tax and social security liabilities | 992 340.00 | 986 286.00 | | 992 340.00 |
EA Other liabilities | 774.00 | | | 774.00 |
EC TOTAL (IV) | 1 125 878.00 | 1 193 669.00 | | 1 125 878.00 |
EE Grand total (I to V) | 2 734 109.00 | 2 444 348.00 | | 2 734 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 5 874 230.00 | |
FJ Net sales | | | 5 874 230.00 | |
FQ Other income | | | 94 318.00 | |
FR Total operating income (I) | | | 5 968 548.00 | |
FW Other purchases and external expenses | | | 474 793.00 | |
FX Taxes, duties, and similar payments | | | 174 103.00 | |
FY Salaries and Wages | | | 3 881 070.00 | |
FZ Social Security Contributions | | | 1 019 312.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 358.00 | |
GE Other Expenses | | | 229.00 | |
GF Total Operating Expenses (II) | | | 5 550 865.00 | |
GG - OPERATING RESULT (I - II) | | | 417 683.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 922.00 | |
GP Total financial income (V) | | | 10 455.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 10 455.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 428 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 17 922.00 | 16 152.00 | | 17 922.00 |
HK Income tax | 52 664.00 | 35 776.00 | | 52 664.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 979 003.00 | 5 774 297.00 | | 5 979 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 621 452.00 | 5 478 248.00 | | 5 621 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 357 551.00 | 296 049.00 | | 357 551.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 664.00 | 1 358.00 | 903.00 | 2 664.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 664.00 | 1 358.00 | 903.00 | 2 664.00 |
| |
| 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 | 132 764.00 | 132 764.00 | | 132 764.00 |
8K Other liabilities (including liabilities related to repo transactions) | 774.00 | 774.00 | | 774.00 |
VQ Other Taxes, Duties, and Similar Debts | 992 340.00 | 992 340.00 | | 992 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 385 736.00 | 2 385 736.00 | | 2 385 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 125 878.00 | 1 125 878.00 | | 1 125 878.00 |
