| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 81 795.00 | | 81 795.00 | 81 795.00 |
BJ TOTAL (I) | 82 557.00 | | 82 557.00 | 82 557.00 |
BX Customers and related accounts | 4 839 888.00 | 22 273.00 | 4 817 615.00 | 4 839 888.00 |
BZ Other receivables | 382 136.00 | | 382 136.00 | 382 136.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 1 694 159.00 | | 1 694 159.00 | 1 694 159.00 |
CH Prepaid expenses | 4 245.00 | | 4 245.00 | 4 245.00 |
CJ TOTAL (II) | 7 420 428.00 | 22 273.00 | 7 398 154.00 | 7 420 428.00 |
CO Grand total (0 to V) | 7 502 985.00 | 22 273.00 | 7 480 712.00 | 7 502 985.00 |
CU Other investments | 762.00 | | 762.00 | 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 2 640 913.00 | 1 803 932.00 | | 2 640 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 095 098.00 | 836 981.00 | | 1 095 098.00 |
DL TOTAL (I) | 3 824 011.00 | 2 728 913.00 | | 3 824 011.00 |
DP Provisions for Risks | 24 000.00 | 24 000.00 | | 24 000.00 |
DR TOTAL (IV) | 24 000.00 | 24 000.00 | | 24 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 430.00 | 1 540.00 | | 1 430.00 |
DX Trade payables and related accounts | 1 919 823.00 | 1 497 837.00 | | 1 919 823.00 |
DY Tax and social security liabilities | 1 449 908.00 | 1 212 443.00 | | 1 449 908.00 |
EA Other liabilities | 173 470.00 | 140 538.00 | | 173 470.00 |
EB Prepaid income (2) | 88 067.00 | 167 958.00 | | 88 067.00 |
EC TOTAL (IV) | 3 632 700.00 | 3 020 315.00 | | 3 632 700.00 |
EE Grand total (I to V) | 7 480 712.00 | 5 773 228.00 | | 7 480 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 905 906.00 | 60 750.00 | 17 966 656.00 | 17 905 906.00 |
FJ Net sales | 17 905 906.00 | 60 750.00 | 17 966 656.00 | 17 905 906.00 |
FQ Other income | | | 20 926.00 | |
FR Total operating income (I) | | | 17 987 582.00 | |
FW Other purchases and external expenses | | | 13 109 957.00 | |
FX Taxes, duties, and similar payments | | | 126 858.00 | |
FY Salaries and Wages | | | 2 138 888.00 | |
FZ Social Security Contributions | | | 982 356.00 | |
GE Other Expenses | | | 4 629.00 | |
GF Total Operating Expenses (II) | | | 16 362 687.00 | |
GG - OPERATING RESULT (I - II) | | | 1 624 895.00 | |
GO Net income from sales of marketable securities | | | 4 323.00 | |
GP Total financial income (V) | | | 4 323.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 4 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 629 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 676.00 | | | 676.00 |
HH Total exceptional expenses (VIII) | 676.00 | | | 676.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -676.00 | | | -676.00 |
HK Income tax | 533 443.00 | 405 138.00 | | 533 443.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 991 904.00 | 15 002 240.00 | | 17 991 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 896 806.00 | 14 165 259.00 | | 16 896 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 095 098.00 | 836 981.00 | | 1 095 098.00 |
| |
| 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 | 73 032.00 | | 9 526.00 | 73 032.00 |
I3 DECREASES Total Financial Fixed Assets | | | 82 557.00 | |
I4 DECREASES Grand Total | | | 82 557.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 73 032.00 | | 9 526.00 | 73 032.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 24 000.00 | | | 24 000.00 |
6T Receivables | 22 273.00 | | | 22 273.00 |
7B Total provisions for depreciation | 22 273.00 | | | 22 273.00 |
7C Grand total | 46 273.00 | | | 46 273.00 |
| |
| 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 | 1 919 823.00 | 1 919 823.00 | | 1 919 823.00 |
8C Staff and Related Accounts | 183 159.00 | 183 159.00 | | 183 159.00 |
8D Social Security and Other Social Organizations | 218 363.00 | 218 363.00 | | 218 363.00 |
8E Income Taxes | 122 235.00 | 122 235.00 | | 122 235.00 |
8K Other liabilities (including liabilities related to repo transactions) | 173 470.00 | 173 470.00 | | 173 470.00 |
8L Deferred income | 88 067.00 | 88 067.00 | | 88 067.00 |
UP Loans | 81 795.00 | | | 81 795.00 |
UX Other trade receivables | 4 813 249.00 | | | 4 813 249.00 |
UY Staff and related accounts | 1 050.00 | | | 1 050.00 |
UZ Social Security, other social security organizations | 1 667.00 | | | 1 667.00 |
VA Doubtful or disputed receivables | 26 639.00 | | | 26 639.00 |
VB VAT | 350 044.00 | | | 350 044.00 |
VG Loans with a maturity of up to one year at origin | 1 430.00 | 1 430.00 | | 1 430.00 |
VM Income taxes | 28 883.00 | | | 28 883.00 |
VQ Other Taxes, Duties, and Similar Debts | 65 779.00 | 65 779.00 | | 65 779.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 492.00 | | | 492.00 |
VS Prepaid expenses | 4 245.00 | | | 4 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 308 063.00 | 5 226 268.00 | 81 795.00 | 5 308 063.00 |
VW VAT | 860 372.00 | 860 372.00 | | 860 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 632 700.00 | 3 632 700.00 | | 3 632 700.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 45.00 | | | 45.00 |
