| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 048 341.00 | | 1 048 341.00 | 1 048 341.00 |
BZ Other receivables | 4 686 765.00 | | 4 686 765.00 | 4 686 765.00 |
CJ TOTAL (II) | 5 735 106.00 | | 5 735 106.00 | 5 735 106.00 |
CO Grand total (0 to V) | 5 735 106.00 | | 5 735 106.00 | 5 735 106.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DL TOTAL (I) | 16 000.00 | 16 000.00 | | 16 000.00 |
DQ Provisions for Expenses | 17 958.00 | 15 716.00 | | 17 958.00 |
DR TOTAL (IV) | 17 958.00 | 15 716.00 | | 17 958.00 |
DX Trade payables and related accounts | 510 952.00 | 418 168.00 | | 510 952.00 |
DY Tax and social security liabilities | 4 282 733.00 | 3 746 117.00 | | 4 282 733.00 |
EA Other liabilities | 907 463.00 | 764 229.00 | | 907 463.00 |
EC TOTAL (IV) | 5 701 148.00 | 4 928 514.00 | | 5 701 148.00 |
EE Grand total (I to V) | 5 735 106.00 | 4 960 230.00 | | 5 735 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 476 366.00 | | 10 476 366.00 | 10 476 366.00 |
FJ Net sales | 10 476 366.00 | | 10 476 366.00 | 10 476 366.00 |
FR Total operating income (I) | | | 10 476 366.00 | |
FU Purchases of raw materials and other supplies | | | 418.00 | |
FW Other purchases and external expenses | | | 1 519 689.00 | |
FX Taxes, duties, and similar payments | | | 417 690.00 | |
FY Salaries and Wages | | | 5 394 628.00 | |
FZ Social Security Contributions | | | 2 190 011.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 242.00 | |
GF Total Operating Expenses (II) | | | 9 524 677.00 | |
GG - OPERATING RESULT (I - II) | | | 951 689.00 | |
GI Supported loss or transferred profit (IV) | | | 907 463.00 | |
GL Other interest and similar income | | | 9 149.00 | |
GP Total financial income (V) | | | 9 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 502.00 | 20 332.00 | | 502.00 |
HD Total exceptional income (VII) | 502.00 | 20 332.00 | | 502.00 |
HE Exceptional expenses on management operations | 15 471.00 | 281.00 | | 15 471.00 |
HH Total exceptional expenses (VIII) | 15 471.00 | 281.00 | | 15 471.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 969.00 | 20 050.00 | | -14 969.00 |
HJ Employee participation in company results | 38 406.00 | 38 406.00 | | 38 406.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 486 017.00 | 8 961 255.00 | | 10 486 017.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 486 017.00 | 8 961 255.00 | | 10 486 017.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 15 716.00 | 2 242.00 | | 15 716.00 |
7C Grand total | 15 716.00 | 2 242.00 | | 15 716.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Diminution reprise | Year-end amount |
YP Average staff number | 35.00 | 32.00 | | 35.00 |
