| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 17 550.00 | | 17 550.00 | 17 550.00 |
BJ TOTAL (I) | 17 550.00 | | 17 550.00 | 17 550.00 |
BX Customers and related accounts | 299 131.00 | | 299 131.00 | 299 131.00 |
BZ Other receivables | 56 368.00 | | 56 368.00 | 56 368.00 |
CF Cash and cash equivalents | 297 061.00 | | 297 061.00 | 297 061.00 |
CH Prepaid expenses | 10 487.00 | | 10 487.00 | 10 487.00 |
CJ TOTAL (II) | 663 046.00 | | 663 046.00 | 663 046.00 |
CO Grand total (0 to V) | 680 596.00 | | 680 596.00 | 680 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 116 339.00 | 2 898.00 | | 116 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 264.00 | 113 441.00 | | 235 264.00 |
DL TOTAL (I) | 384 602.00 | 149 339.00 | | 384 602.00 |
DU Loans and Debts from Credit Institutions (3) | 551.00 | | | 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 751.00 | 114 017.00 | | 54 751.00 |
DX Trade payables and related accounts | 13 920.00 | 12 866.00 | | 13 920.00 |
DY Tax and social security liabilities | 226 772.00 | 138 777.00 | | 226 772.00 |
EC TOTAL (IV) | 295 993.00 | 265 660.00 | | 295 993.00 |
EE Grand total (I to V) | 680 596.00 | 414 999.00 | | 680 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 021.00 | |
FD Production sold - goods | | | 873 136.00 | |
FJ Net sales | | | 874 157.00 | |
FQ Other income | | | 4 682.00 | |
FR Total operating income (I) | | | 878 839.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 103 159.00 | |
FX Taxes, duties, and similar payments | | | 20 438.00 | |
FY Salaries and Wages | | | 343 286.00 | |
FZ Social Security Contributions | | | 78 010.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 544 895.00 | |
GG - OPERATING RESULT (I - II) | | | 333 945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 333 945.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 826.00 | 170.00 | | 3 826.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 826.00 | -170.00 | | -3 826.00 |
HK Income tax | 94 855.00 | 38 445.00 | | 94 855.00 |
HL TOTAL REVENUE (I + III + V + VII) | 878 839.00 | 684 140.00 | | 878 839.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 643 576.00 | 570 698.00 | | 643 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 264.00 | 113 441.00 | | 235 264.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 17 550.00 | |
I4 DECREASES Grand Total | | | 17 550.00 | |
| |
| 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 | 13 920.00 | 13 920.00 | | 13 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 751.00 | 54 751.00 | | 54 751.00 |
UT Other financial assets | 17 550.00 | | | 17 550.00 |
UX Other trade receivables | 299 131.00 | | | 299 131.00 |
VG Loans with a maturity of up to one year at origin | 551.00 | 551.00 | | 551.00 |
VP Miscellaneous | 56 368.00 | | | 56 368.00 |
VQ Other Taxes, Duties, and Similar Debts | 226 772.00 | 226 772.00 | | 226 772.00 |
VS Prepaid expenses | 10 487.00 | | | 10 487.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 383 535.00 | 365 985.00 | 17 550.00 | 383 535.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 993.00 | 295 993.00 | | 295 993.00 |
