| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 288 149.00 | 268 463.00 | 19 687.00 | 288 149.00 |
BH Other financial assets | 9 695.00 | | 9 695.00 | 9 695.00 |
BJ TOTAL (I) | 297 845.00 | 268 463.00 | 29 382.00 | 297 845.00 |
BX Customers and related accounts | 1 158 560.00 | | 1 158 560.00 | 1 158 560.00 |
BZ Other receivables | 162 957.00 | | 162 957.00 | 162 957.00 |
CF Cash and cash equivalents | 137 247.00 | | 137 247.00 | 137 247.00 |
CH Prepaid expenses | 332 440.00 | | 332 440.00 | 332 440.00 |
CJ TOTAL (II) | 1 791 204.00 | | 1 791 204.00 | 1 791 204.00 |
CO Grand total (0 to V) | 2 089 049.00 | 268 463.00 | 1 820 586.00 | 2 089 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 70 852.00 | 62 888.00 | | 70 852.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 435.00 | 107 964.00 | | 136 435.00 |
DL TOTAL (I) | 251 288.00 | 214 852.00 | | 251 288.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 568.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 720.00 | 1 141 257.00 | | 9 720.00 |
DX Trade payables and related accounts | 519 093.00 | 432 153.00 | | 519 093.00 |
DY Tax and social security liabilities | 1 033 095.00 | 1 426 154.00 | | 1 033 095.00 |
EA Other liabilities | 7 391.00 | 500.00 | | 7 391.00 |
EC TOTAL (IV) | 1 569 299.00 | 3 001 632.00 | | 1 569 299.00 |
EE Grand total (I to V) | 1 820 586.00 | 3 216 484.00 | | 1 820 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 280 357.00 | | 5 280 357.00 | 5 280 357.00 |
FJ Net sales | 5 280 357.00 | | 5 280 357.00 | 5 280 357.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 415.00 | |
FQ Other income | | | 107.00 | |
FR Total operating income (I) | | | 5 280 879.00 | |
FW Other purchases and external expenses | | | 1 930 145.00 | |
FX Taxes, duties, and similar payments | | | 85 547.00 | |
FY Salaries and Wages | | | 2 209 461.00 | |
FZ Social Security Contributions | | | 871 762.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 328.00 | |
GE Other Expenses | | | 331.00 | |
GF Total Operating Expenses (II) | | | 5 098 574.00 | |
GG - OPERATING RESULT (I - II) | | | 182 305.00 | |
GR Interest and similar expenses | | | 9 722.00 | |
GU Total financial expenses (VI) | | | 9 722.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 722.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 000.00 | | |
HB Exceptional income from capital transactions | 1 222.00 | | | 1 222.00 |
HD Total exceptional income (VII) | 1 222.00 | 2 000.00 | | 1 222.00 |
HE Exceptional expenses on management operations | 2 565.00 | 3 121.00 | | 2 565.00 |
HF Exceptional expenses on capital transactions | 1 222.00 | | | 1 222.00 |
HH Total exceptional expenses (VIII) | 3 788.00 | 3 121.00 | | 3 788.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 565.00 | -1 121.00 | | -2 565.00 |
HK Income tax | 33 583.00 | 27 480.00 | | 33 583.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 282 101.00 | 5 458 734.00 | | 5 282 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 145 666.00 | 5 350 769.00 | | 5 145 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 435.00 | 107 964.00 | | 136 435.00 |
| |
| 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 | 280 490.00 | | 18 772.00 | 280 490.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 695.00 | |
I4 DECREASES Grand Total | | 1 417.00 | 297 845.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 417.00 | 288 149.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 270 795.00 | | 18 772.00 | 270 795.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 695.00 | | | 9 695.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 267 330.00 | 1 328.00 | 195.00 | 267 330.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 267 330.00 | 1 328.00 | 195.00 | 267 330.00 |
| |
| 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 | 519 093.00 | 519 093.00 | | 519 093.00 |
8C Staff and Related Accounts | 426 017.00 | 426 017.00 | | 426 017.00 |
8D Social Security and Other Social Organizations | 265 665.00 | 265 665.00 | | 265 665.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 391.00 | 7 391.00 | | 7 391.00 |
UT Other financial assets | 9 695.00 | | | 9 695.00 |
UX Other trade receivables | 1 158 560.00 | | | 1 158 560.00 |
UY Staff and related accounts | 1 516.00 | | | 1 516.00 |
VB VAT | 84 393.00 | | | 84 393.00 |
VC Group and associates | 27 417.00 | | | 27 417.00 |
VI Group and Associates | 9 720.00 | 9 720.00 | | 9 720.00 |
VN Other taxes, similar payments | 11 549.00 | | | 11 549.00 |
VQ Other Taxes, Duties, and Similar Debts | 33 696.00 | 33 696.00 | | 33 696.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 081.00 | | | 38 081.00 |
VS Prepaid expenses | 332 440.00 | | | 332 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 663 652.00 | 1 653 957.00 | 9 695.00 | 1 663 652.00 |
VW VAT | 307 717.00 | 307 717.00 | | 307 717.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 569 299.00 | 1 569 299.00 | | 1 569 299.00 |
