| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 403.00 | 29 374.00 | 2 029.00 | 31 403.00 |
BH Other financial assets | 5 126.00 | | 5 126.00 | 5 126.00 |
BJ TOTAL (I) | 36 530.00 | 29 374.00 | 7 155.00 | 36 530.00 |
BX Customers and related accounts | 982 140.00 | | 982 140.00 | 982 140.00 |
BZ Other receivables | 77 699.00 | | 77 699.00 | 77 699.00 |
CD Marketable securities | 750 015.00 | | 750 015.00 | 750 015.00 |
CF Cash and cash equivalents | 33 621.00 | | 33 621.00 | 33 621.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 843 476.00 | | 1 843 476.00 | 1 843 476.00 |
CO Grand total (0 to V) | 1 880 006.00 | 29 374.00 | 1 850 632.00 | 1 880 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 800.00 | 12 800.00 | | 12 800.00 |
DD Legal reserve (1) | 1 280.00 | 1 280.00 | | 1 280.00 |
DH Retained earnings | 216 843.00 | 212 064.00 | | 216 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 409 169.00 | 364 778.00 | | 409 169.00 |
DL TOTAL (I) | 640 093.00 | 590 923.00 | | 640 093.00 |
DX Trade payables and related accounts | 534 331.00 | 447 043.00 | | 534 331.00 |
DY Tax and social security liabilities | 263 543.00 | 225 730.00 | | 263 543.00 |
EA Other liabilities | 412 664.00 | 286 840.00 | | 412 664.00 |
EC TOTAL (IV) | 1 210 538.00 | 959 614.00 | | 1 210 538.00 |
EE Grand total (I to V) | 1 850 632.00 | 1 550 537.00 | | 1 850 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 768 646.00 | 841 363.00 | 1 610 010.00 | 768 646.00 |
FJ Net sales | 768 646.00 | 841 363.00 | 1 610 010.00 | 768 646.00 |
FR Total operating income (I) | | | 1 610 010.00 | |
FW Other purchases and external expenses | | | 592 761.00 | |
FX Taxes, duties, and similar payments | | | 40 738.00 | |
FY Salaries and Wages | | | 247 978.00 | |
FZ Social Security Contributions | | | 127 191.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 951.00 | |
GF Total Operating Expenses (II) | | | 1 011 621.00 | |
GG - OPERATING RESULT (I - II) | | | 598 388.00 | |
GL Other interest and similar income | | | 9 325.00 | |
GP Total financial income (V) | | | 9 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 607 714.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 10 633.00 | | 1.00 |
HB Exceptional income from capital transactions | | 180.00 | | |
HD Total exceptional income (VII) | 1.00 | 10 813.00 | | 1.00 |
HE Exceptional expenses on management operations | | 6.00 | | |
HH Total exceptional expenses (VIII) | | 6.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 10 806.00 | | 1.00 |
HK Income tax | 198 545.00 | 183 517.00 | | 198 545.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 619 337.00 | 1 476 033.00 | | 1 619 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 210 167.00 | 1 111 255.00 | | 1 210 167.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 409 169.00 | 364 778.00 | | 409 169.00 |
| |
| 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 | 36 530.00 | | | 36 530.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 126.00 | |
I4 DECREASES Grand Total | | | 36 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 403.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 403.00 | | | 31 403.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 126.00 | | | 5 126.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 422.00 | 2 951.00 | | 26 422.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 422.00 | 2 951.00 | | 26 422.00 |
| |
| 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 | 534 331.00 | 534 331.00 | | 534 331.00 |
8C Staff and Related Accounts | 18 967.00 | 18 967.00 | | 18 967.00 |
8D Social Security and Other Social Organizations | 63 819.00 | 63 819.00 | | 63 819.00 |
8E Income Taxes | 15 029.00 | 15 029.00 | | 15 029.00 |
8K Other liabilities (including liabilities related to repo transactions) | 412 664.00 | 412 664.00 | | 412 664.00 |
UT Other financial assets | 5 126.00 | | | 5 126.00 |
UX Other trade receivables | 982 140.00 | | | 982 140.00 |
VB VAT | 77 699.00 | | | 77 699.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 917.00 | 10 917.00 | | 10 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 064 966.00 | 1 059 839.00 | 5 126.00 | 1 064 966.00 |
VW VAT | 154 810.00 | 154 810.00 | | 154 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 210 538.00 | 1 210 538.00 | | 1 210 538.00 |
