| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 869.00 | 934.00 | 935.00 | 1 869.00 |
AT Other tangible assets | 11 265.00 | 5 753.00 | 5 512.00 | 11 265.00 |
BH Other financial assets | 978.00 | | 978.00 | 978.00 |
BJ TOTAL (I) | 14 112.00 | 6 687.00 | 7 425.00 | 14 112.00 |
BL Raw materials, supplies | 3 480.00 | | 3 480.00 | 3 480.00 |
BN Goods in progress | 8 940.00 | | 8 940.00 | 8 940.00 |
BX Customers and related accounts | 381 757.00 | | 381 757.00 | 381 757.00 |
BZ Other receivables | 13 615.00 | | 13 615.00 | 13 615.00 |
CF Cash and cash equivalents | 376.00 | | 376.00 | 376.00 |
CH Prepaid expenses | 1 828.00 | | 1 828.00 | 1 828.00 |
CJ TOTAL (II) | 409 996.00 | | 409 996.00 | 409 996.00 |
CO Grand total (0 to V) | 424 108.00 | 6 687.00 | 417 421.00 | 424 108.00 |
CP Shares due in less than one year | 978.00 | | | 978.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 26 239.00 | 11 007.00 | | 26 239.00 |
DH Retained earnings | | -8 020.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 208.00 | 23 253.00 | | 26 208.00 |
DL TOTAL (I) | 165 447.00 | 139 239.00 | | 165 447.00 |
DU Loans and Debts from Credit Institutions (3) | | 301.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 106 319.00 | | | 106 319.00 |
DX Trade payables and related accounts | 62 344.00 | 111 751.00 | | 62 344.00 |
DY Tax and social security liabilities | 83 311.00 | 83 350.00 | | 83 311.00 |
EC TOTAL (IV) | 251 974.00 | 195 401.00 | | 251 974.00 |
EE Grand total (I to V) | 417 421.00 | 334 641.00 | | 417 421.00 |
EG Accrued income and payables due within one year | 251 974.00 | 195 401.00 | | 251 974.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 301.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 87 779.00 | | 87 779.00 | 87 779.00 |
FG Production sold - services | 515 579.00 | | 515 579.00 | 515 579.00 |
FJ Net sales | 603 358.00 | | 603 358.00 | 603 358.00 |
FM Inventory production | | | -4 455.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 173.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 599 079.00 | |
FU Purchases of raw materials and other supplies | | | 15 781.00 | |
FV Inventory change (raw materials and supplies) | | | 2 538.00 | |
FW Other purchases and external expenses | | | 256 358.00 | |
FX Taxes, duties, and similar payments | | | 5 286.00 | |
FY Salaries and Wages | | | 211 727.00 | |
FZ Social Security Contributions | | | 76 506.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 672.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 569 869.00 | |
GG - OPERATING RESULT (I - II) | | | 29 210.00 | |
GR Interest and similar expenses | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 173.00 | 73.00 | | 173.00 |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HK Income tax | 2 905.00 | 67.00 | | 2 905.00 |
HL TOTAL REVENUE (I + III + V + VII) | 599 079.00 | 573 583.00 | | 599 079.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 572 871.00 | 550 331.00 | | 572 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 208.00 | 23 253.00 | | 26 208.00 |
| |
| 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 | 13 062.00 | | 1 050.00 | 13 062.00 |
I3 DECREASES Total Financial Fixed Assets | | | 978.00 | |
I4 DECREASES Grand Total | | | 14 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 134.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 084.00 | | 1 050.00 | 12 084.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 978.00 | | | 978.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 016.00 | 1 672.00 | | 5 016.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 016.00 | 1 672.00 | | 5 016.00 |
| |
| 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 | 62 344.00 | 62 344.00 | | 62 344.00 |
8C Staff and Related Accounts | 34 524.00 | 34 524.00 | | 34 524.00 |
8D Social Security and Other Social Organizations | 21 002.00 | 21 002.00 | | 21 002.00 |
UT Other financial assets | 978.00 | 978.00 | | 978.00 |
UX Other trade receivables | 381 757.00 | 381 757.00 | | 381 757.00 |
VB VAT | 6 684.00 | 6 684.00 | | 6 684.00 |
VI Group and Associates | 106 319.00 | 106 319.00 | | 106 319.00 |
VM Income taxes | 6 931.00 | 6 931.00 | | 6 931.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 151.00 | 3 151.00 | | 3 151.00 |
VS Prepaid expenses | 1 828.00 | 1 828.00 | | 1 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 398 179.00 | 398 179.00 | | 398 179.00 |
VW VAT | 24 635.00 | 24 635.00 | | 24 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 251 974.00 | 251 974.00 | | 251 974.00 |
