| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 591.00 | 2 591.00 | | 2 591.00 |
BJ TOTAL (I) | 2 591.00 | 2 591.00 | | 2 591.00 |
BX Customers and related accounts | 441 963.00 | 4 040.00 | 437 923.00 | 441 963.00 |
BZ Other receivables | 1 302 828.00 | | 1 302 828.00 | 1 302 828.00 |
CF Cash and cash equivalents | 742 903.00 | | 742 903.00 | 742 903.00 |
CJ TOTAL (II) | 2 487 694.00 | 4 040.00 | 2 483 654.00 | 2 487 694.00 |
CO Grand total (0 to V) | 2 490 285.00 | 6 631.00 | 2 483 654.00 | 2 490 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 8 021.00 | 6 005.00 | | 8 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 587 963.00 | 1 172 014.00 | | 1 587 963.00 |
DL TOTAL (I) | 1 636 683.00 | 1 218 720.00 | | 1 636 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 753 981.00 | 586 007.00 | | 753 981.00 |
DX Trade payables and related accounts | 82 946.00 | 64 976.00 | | 82 946.00 |
DY Tax and social security liabilities | 10 044.00 | | | 10 044.00 |
EC TOTAL (IV) | 846 971.00 | 650 983.00 | | 846 971.00 |
EE Grand total (I to V) | 2 483 654.00 | 1 869 704.00 | | 2 483 654.00 |
EG Accrued income and payables due within one year | | 650 983.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 451 159.00 | | 2 451 159.00 | 2 451 159.00 |
FJ Net sales | 2 451 159.00 | | 2 451 159.00 | 2 451 159.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 451 160.00 | |
FW Other purchases and external expenses | | | 88 207.00 | |
FX Taxes, duties, and similar payments | | | 31 696.00 | |
GF Total Operating Expenses (II) | | | 119 904.00 | |
GG - OPERATING RESULT (I - II) | | | 2 331 257.00 | |
GL Other interest and similar income | | | 9 472.00 | |
GP Total financial income (V) | | | 9 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 472.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 340 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 215.00 | | | 1 215.00 |
HD Total exceptional income (VII) | 1 215.00 | | | 1 215.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 215.00 | | | 1 215.00 |
HK Income tax | 753 981.00 | 586 007.00 | | 753 981.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 461 847.00 | 1 812 257.00 | | 2 461 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 873 885.00 | 640 242.00 | | 873 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 587 963.00 | 1 172 014.00 | | 1 587 963.00 |
| |
| 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 | 2 591.00 | | | 2 591.00 |
I4 DECREASES Grand Total | | | 2 591.00 | |
IO DECREASES Total including other intangible assets | | | 2 591.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 591.00 | | | 2 591.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 591.00 | | | 2 591.00 |
PE DEPRECIATION Total including other intangible assets | 2 591.00 | | | 2 591.00 |
| |
| 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 | 82 946.00 | 82 946.00 | | 82 946.00 |
UX Other trade receivables | 437 923.00 | | | 437 923.00 |
VA Doubtful or disputed receivables | 4 040.00 | | | 4 040.00 |
VC Group and associates | 1 302 828.00 | | | 1 302 828.00 |
VI Group and Associates | 753 981.00 | 753 981.00 | | 753 981.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 072.00 | 9 072.00 | | 9 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 744 791.00 | 1 744 791.00 | | 1 744 791.00 |
VW VAT | 972.00 | 972.00 | | 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 846 971.00 | 846 971.00 | | 846 971.00 |
