| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 45 170.00 | 24 708.00 | 20 462.00 | 45 170.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 45 920.00 | 24 708.00 | 21 212.00 | 45 920.00 |
BX Customers and related accounts | 235 527.00 | | 235 527.00 | 235 527.00 |
BZ Other receivables | 124 493.00 | | 124 494.00 | 124 493.00 |
CF Cash and cash equivalents | 46 702.00 | | 46 702.00 | 46 702.00 |
CJ TOTAL (II) | 406 722.00 | | 406 722.00 | 406 722.00 |
CO Grand total (0 to V) | 452 642.00 | 24 708.00 | 427 934.00 | 452 642.00 |
| |
| 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 |
DH Retained earnings | -33 221.00 | -84 925.00 | | -33 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 390.00 | 51 704.00 | | 78 390.00 |
DL TOTAL (I) | 46 168.00 | -32 221.00 | | 46 168.00 |
DU Loans and Debts from Credit Institutions (3) | 132 881.00 | 213 634.00 | | 132 881.00 |
DX Trade payables and related accounts | 46 648.00 | 72 071.00 | | 46 648.00 |
DY Tax and social security liabilities | 202 151.00 | 207 389.00 | | 202 151.00 |
EA Other liabilities | 86.00 | | | 86.00 |
EC TOTAL (IV) | 381 766.00 | 493 094.00 | | 381 766.00 |
EE Grand total (I to V) | 427 934.00 | 460 873.00 | | 427 934.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 453 160.00 | |
FJ Net sales | | | 1 453 160.00 | |
FQ Other income | | | 13 923.00 | |
FR Total operating income (I) | | | 1 467 083.00 | |
FW Other purchases and external expenses | | | 135 634.00 | |
FX Taxes, duties, and similar payments | | | 34 567.00 | |
FY Salaries and Wages | | | 986 437.00 | |
FZ Social Security Contributions | | | 224 556.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 602.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 1 385 812.00 | |
GG - OPERATING RESULT (I - II) | | | 81 270.00 | |
GU Total financial expenses (VI) | | | 2 881.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 881.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 390.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 467 083.00 | 1 384 294.00 | | 1 467 083.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 388 694.00 | 1 332 590.00 | | 1 388 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 390.00 | 51 704.00 | | 78 390.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 106.00 | 4 602.00 | | 20 106.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 106.00 | 4 602.00 | | 20 106.00 |
| |
| 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 | 46 648.00 | 46 648.00 | | 46 648.00 |
8K Other liabilities (including liabilities related to repo transactions) | 132 967.00 | 132 967.00 | | 132 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 202 150.00 | 202 150.00 | | 202 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 360 770.00 | 360 770.00 | | 360 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 381 766.00 | 381 766.00 | | 381 766.00 |
