| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20 317.00 | | 20 317.00 | 20 317.00 |
BJ TOTAL (I) | 20 317.00 | | 20 317.00 | 20 317.00 |
BV Advances and down payments on orders | 487.00 | | 487.00 | 487.00 |
BX Customers and related accounts | 1 243 857.00 | 20 307.00 | 1 223 550.00 | 1 243 857.00 |
BZ Other receivables | 415 286.00 | | 415 286.00 | 415 286.00 |
CF Cash and cash equivalents | 2 099 442.00 | | 2 099 442.00 | 2 099 442.00 |
CH Prepaid expenses | 9 082.00 | | 9 082.00 | 9 082.00 |
CJ TOTAL (II) | 3 768 154.00 | 20 307.00 | 3 747 847.00 | 3 768 154.00 |
CO Grand total (0 to V) | 3 788 471.00 | 20 307.00 | 3 768 164.00 | 3 788 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 265 000.00 | 4 265 000.00 | | 4 265 000.00 |
DH Retained earnings | -1 913 395.00 | -2 112 188.00 | | -1 913 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 310 895.00 | 198 794.00 | | 310 895.00 |
DL TOTAL (I) | 2 662 500.00 | 2 351 606.00 | | 2 662 500.00 |
DX Trade payables and related accounts | 95 663.00 | 108 540.00 | | 95 663.00 |
DY Tax and social security liabilities | 320 041.00 | 448 631.00 | | 320 041.00 |
EA Other liabilities | 657 109.00 | 841 744.00 | | 657 109.00 |
EB Prepaid income (2) | 32 850.00 | 33 567.00 | | 32 850.00 |
EC TOTAL (IV) | 1 105 664.00 | 1 432 482.00 | | 1 105 664.00 |
EE Grand total (I to V) | 3 768 164.00 | 3 784 088.00 | | 3 768 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 618 159.00 | 2 000.00 | 5 620 159.00 | 5 618 159.00 |
FG Production sold - services | 1 810.00 | | 1 810.00 | 1 810.00 |
FJ Net sales | 5 619 969.00 | 2 000.00 | 5 621 969.00 | 5 619 969.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 90 413.00 | |
FR Total operating income (I) | | | 5 712 381.00 | |
FS Purchases of goods (including customs duties) | | | 2 446 763.00 | |
FW Other purchases and external expenses | | | 891 906.00 | |
FX Taxes, duties, and similar payments | | | 50 170.00 | |
FY Salaries and Wages | | | 1 410 561.00 | |
FZ Social Security Contributions | | | 575 991.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 20 307.00 | |
GE Other Expenses | | | 5 740.00 | |
GF Total Operating Expenses (II) | | | 5 401 438.00 | |
GG - OPERATING RESULT (I - II) | | | 310 943.00 | |
GL Other interest and similar income | | | 298.00 | |
GP Total financial income (V) | | | 298.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 311 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 10 617.00 | | |
HD Total exceptional income (VII) | | 10 617.00 | | |
HE Exceptional expenses on management operations | 346.00 | | | 346.00 |
HH Total exceptional expenses (VIII) | 346.00 | | | 346.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -346.00 | 10 617.00 | | -346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 712 679.00 | 5 532 957.00 | | 5 712 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 401 784.00 | 5 334 164.00 | | 5 401 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 310 895.00 | 198 794.00 | | 310 895.00 |
| |
| 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 | 20 019.00 | | | 20 019.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 317.00 | |
I4 DECREASES Grand Total | | | 20 317.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 019.00 | | | 20 019.00 |
| |
| 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 | 95 663.00 | 95 663.00 | | 95 663.00 |
8K Other liabilities (including liabilities related to repo transactions) | 657 109.00 | 657 109.00 | | 657 109.00 |
8L Deferred income | 32 850.00 | 32 850.00 | | 32 850.00 |
UT Other financial assets | 20 317.00 | | | 20 317.00 |
UX Other trade receivables | 1 243 857.00 | | | 1 243 857.00 |
VP Miscellaneous | 415 286.00 | | | 415 286.00 |
VQ Other Taxes, Duties, and Similar Debts | 320 041.00 | 320 041.00 | | 320 041.00 |
VS Prepaid expenses | 9 082.00 | | | 9 082.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 688 543.00 | 1 668 226.00 | 20 317.00 | 1 688 543.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 105 664.00 | 1 105 664.00 | | 1 105 664.00 |
| |
| 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 | 15.00 | | | 15.00 |
