| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 409.00 | 24 320.00 | 6 089.00 | 30 409.00 |
BH Other financial assets | 2 500.00 | | 2 500.00 | 2 500.00 |
BJ TOTAL (I) | 32 909.00 | 24 320.00 | 8 589.00 | 32 909.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 408 826.00 | | 408 826.00 | 408 826.00 |
BZ Other receivables | 267 553.00 | | 267 553.00 | 267 553.00 |
CD Marketable securities | 276 662.00 | | 276 662.00 | 276 662.00 |
CF Cash and cash equivalents | 44 059.00 | | 44 059.00 | 44 059.00 |
CJ TOTAL (II) | 997 100.00 | | 997 100.00 | 997 100.00 |
CO Grand total (0 to V) | 1 030 009.00 | 24 320.00 | 1 005 688.00 | 1 030 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DH Retained earnings | 27 399.00 | 211.00 | | 27 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 058.00 | 280 146.00 | | 202 058.00 |
DL TOTAL (I) | 504 457.00 | 555 356.00 | | 504 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 719.00 | 543.00 | | 719.00 |
DX Trade payables and related accounts | 407 222.00 | 279 279.00 | | 407 222.00 |
DY Tax and social security liabilities | 87 133.00 | 192 293.00 | | 87 133.00 |
DZ Fixed asset liabilities and related accounts | 6 157.00 | | | 6 157.00 |
EC TOTAL (IV) | 501 231.00 | 472 115.00 | | 501 231.00 |
EE Grand total (I to V) | 1 005 688.00 | 1 027 473.00 | | 1 005 688.00 |
EG Accrued income and payables due within one year | 501 231.00 | 472 115.00 | | 501 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 193 588.00 | | 1 193 588.00 | 1 193 588.00 |
FJ Net sales | 1 193 588.00 | | 1 193 588.00 | 1 193 588.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 1 193 595.00 | |
FW Other purchases and external expenses | | | 617 852.00 | |
FX Taxes, duties, and similar payments | | | 26 360.00 | |
FY Salaries and Wages | | | 188 027.00 | |
FZ Social Security Contributions | | | 73 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 68.00 | |
GE Other Expenses | | | 3 991.00 | |
GF Total Operating Expenses (II) | | | 909 968.00 | |
GG - OPERATING RESULT (I - II) | | | 283 628.00 | |
GK Income from other securities and fixed asset receivables | | | 1 958.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 1 958.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 285 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 393.00 | | |
HD Total exceptional income (VII) | | 393.00 | | |
HE Exceptional expenses on management operations | 1 858.00 | 1 547.00 | | 1 858.00 |
HH Total exceptional expenses (VIII) | 1 858.00 | 1 547.00 | | 1 858.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 858.00 | -1 154.00 | | -1 858.00 |
HK Income tax | 81 670.00 | 124 662.00 | | 81 670.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 195 554.00 | 1 245 008.00 | | 1 195 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 993 496.00 | 964 862.00 | | 993 496.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 058.00 | 280 146.00 | | 202 058.00 |
| |
| 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 | 26 752.00 | | 6 157.00 | 26 752.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 500.00 | |
I4 DECREASES Grand Total | | | 32 909.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 409.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 252.00 | | 6 157.00 | 24 252.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 500.00 | | | 2 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 252.00 | 68.00 | | 24 252.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 252.00 | 68.00 | | 24 252.00 |
| |
| 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 | 407 222.00 | 407 222.00 | | 407 222.00 |
8C Staff and Related Accounts | 27 379.00 | 27 379.00 | | 27 379.00 |
8D Social Security and Other Social Organizations | 39 676.00 | 39 676.00 | | 39 676.00 |
8E Income Taxes | 13 320.00 | 13 320.00 | | 13 320.00 |
8J Fixed Asset Liabilities and Related Accounts | 6 157.00 | 6 157.00 | | 6 157.00 |
UT Other financial assets | 2 500.00 | | 2 500.00 | 2 500.00 |
UX Other trade receivables | 408 826.00 | 408 826.00 | | 408 826.00 |
UZ Social Security, other social security organizations | 30.00 | 30.00 | | 30.00 |
VB VAT | 30 056.00 | 30 056.00 | | 30 056.00 |
VC Group and associates | 236 666.00 | 236 666.00 | | 236 666.00 |
VI Group and Associates | 1 335.00 | 1 335.00 | | 1 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 142.00 | 6 142.00 | | 6 142.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 801.00 | 801.00 | | 801.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 678 879.00 | 676 379.00 | 2 500.00 | 678 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 501 231.00 | 501 231.00 | | 501 231.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
