| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 425.00 | | 425.00 | 425.00 |
BJ TOTAL (I) | 1 365.00 | | 1 365.00 | 1 365.00 |
BX Customers and related accounts | 335 804.00 | | 335 804.00 | 335 804.00 |
BZ Other receivables | 118 337.00 | | 118 337.00 | 118 337.00 |
CF Cash and cash equivalents | 2 568 241.00 | | 2 568 241.00 | 2 568 241.00 |
CH Prepaid expenses | 26 591.00 | | 26 591.00 | 26 591.00 |
CJ TOTAL (II) | 3 048 973.00 | | 3 048 973.00 | 3 048 973.00 |
CO Grand total (0 to V) | 3 050 338.00 | | 3 050 338.00 | 3 050 338.00 |
CU Other investments | 940.00 | | 940.00 | 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 600.00 | 26 600.00 | | 26 600.00 |
DD Legal reserve (1) | 2 660.00 | 2 660.00 | | 2 660.00 |
DF Regulated reserves (1) | 103.00 | 103.00 | | 103.00 |
DH Retained earnings | 190.00 | 36 882.00 | | 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 459 850.00 | 218 288.00 | | 1 459 850.00 |
DL TOTAL (I) | 1 489 402.00 | 284 533.00 | | 1 489 402.00 |
DX Trade payables and related accounts | 1 432 865.00 | 1 457 756.00 | | 1 432 865.00 |
DY Tax and social security liabilities | 128 071.00 | 178 694.00 | | 128 071.00 |
EC TOTAL (IV) | 1 560 936.00 | 1 636 450.00 | | 1 560 936.00 |
EE Grand total (I to V) | 3 050 338.00 | 1 920 983.00 | | 3 050 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 967 331.00 | | 2 967 331.00 | 2 967 331.00 |
FJ Net sales | 2 967 331.00 | | 2 967 331.00 | 2 967 331.00 |
FR Total operating income (I) | | | 2 967 331.00 | |
FW Other purchases and external expenses | | | 2 633 468.00 | |
FX Taxes, duties, and similar payments | | | 74 338.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 707 807.00 | |
GG - OPERATING RESULT (I - II) | | | 259 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 259 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 23 017.00 | 46 034.00 | | 23 017.00 |
HB Exceptional income from capital transactions | 1 300 000.00 | | | 1 300 000.00 |
HD Total exceptional income (VII) | 1 323 017.00 | 46 034.00 | | 1 323 017.00 |
HF Exceptional expenses on capital transactions | 130.00 | | | 130.00 |
HH Total exceptional expenses (VIII) | 130.00 | | | 130.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 322 887.00 | 46 034.00 | | 1 322 887.00 |
HK Income tax | 122 561.00 | 86 626.00 | | 122 561.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 290 348.00 | 2 999 677.00 | | 4 290 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 830 498.00 | 2 781 389.00 | | 2 830 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 459 850.00 | 218 288.00 | | 1 459 850.00 |
| |
| 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 | 1 495.00 | | | 1 495.00 |
I3 DECREASES Total Financial Fixed Assets | | 130.00 | 940.00 | |
I4 DECREASES Grand Total | | 130.00 | 1 365.00 | |
IO DECREASES Total including other intangible assets | | | 425.00 | |
KD ACQUISITIONS Total including other intangible assets | 425.00 | | | 425.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 070.00 | | | 1 070.00 |
| |
| 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 | 1 432 865.00 | 1 432 865.00 | | 1 432 865.00 |
8E Income Taxes | 35 934.00 | 35 934.00 | | 35 934.00 |
UX Other trade receivables | 335 804.00 | | | 335 804.00 |
VB VAT | 118 337.00 | | | 118 337.00 |
VQ Other Taxes, Duties, and Similar Debts | 92 137.00 | 92 137.00 | | 92 137.00 |
VS Prepaid expenses | 26 591.00 | | | 26 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 480 732.00 | 480 732.00 | | 480 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 560 936.00 | 1 560 936.00 | | 1 560 936.00 |
