| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 038.00 | | 2 038.00 | 2 038.00 |
BJ TOTAL (I) | 2 038.00 | | 2 038.00 | 2 038.00 |
BX Customers and related accounts | 201 860.00 | | 201 860.00 | 201 860.00 |
BZ Other receivables | 17 865.00 | | 17 865.00 | 17 865.00 |
CF Cash and cash equivalents | 8 746.00 | | 8 746.00 | 8 746.00 |
CH Prepaid expenses | 517.00 | | 517.00 | 517.00 |
CJ TOTAL (II) | 228 987.00 | | 228 987.00 | 228 987.00 |
CO Grand total (0 to V) | 231 025.00 | | 231 025.00 | 231 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | | 22 811.00 | | |
DL TOTAL (I) | | 22 811.00 | | |
DU Loans and Debts from Credit Institutions (3) | 254.00 | 176.00 | | 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 449.00 | 3 449.00 | | 3 449.00 |
DX Trade payables and related accounts | 5 553.00 | 6 584.00 | | 5 553.00 |
DY Tax and social security liabilities | 28 663.00 | 40 295.00 | | 28 663.00 |
EA Other liabilities | 193 104.00 | 170 293.00 | | 193 104.00 |
EC TOTAL (IV) | 231 024.00 | 220 796.00 | | 231 024.00 |
EE Grand total (I to V) | 231 025.00 | 243 607.00 | | 231 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 399 507.00 | 399 507.00 | |
FJ Net sales | | 399 507.00 | 399 507.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 652.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 410 165.00 | |
FW Other purchases and external expenses | | | 172 856.00 | |
FX Taxes, duties, and similar payments | | | 4 821.00 | |
FY Salaries and Wages | | | 161 676.00 | |
FZ Social Security Contributions | | | 60 393.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 399 768.00 | |
GG - OPERATING RESULT (I - II) | | | 10 397.00 | |
GR Interest and similar expenses | | | 691.00 | |
GU Total financial expenses (VI) | | | 691.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -691.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6.00 | | |
HD Total exceptional income (VII) | | 6.00 | | |
HE Exceptional expenses on management operations | | 206.00 | | |
HH Total exceptional expenses (VIII) | | 206.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -200.00 | | |
HK Income tax | 9 706.00 | 17 099.00 | | 9 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 410 165.00 | 422 191.00 | | 410 165.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 410 164.00 | 399 381.00 | | 410 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | 22 811.00 | | |
| |
| 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 | 2 038.00 | | | 2 038.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 038.00 | |
I4 DECREASES Grand Total | | | 2 038.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 038.00 | | | 2 038.00 |
| |
| 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 | 5 553.00 | 5 553.00 | | 5 553.00 |
8C Staff and Related Accounts | 5 459.00 | 5 459.00 | | 5 459.00 |
8D Social Security and Other Social Organizations | 18 956.00 | 18 956.00 | | 18 956.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193 104.00 | 193 104.00 | | 193 104.00 |
UT Other financial assets | 2 038.00 | | 2 038.00 | 2 038.00 |
UX Other trade receivables | 201 860.00 | 201 860.00 | | 201 860.00 |
VB VAT | 3 145.00 | 3 145.00 | | 3 145.00 |
VG Loans with a maturity of up to one year at origin | 254.00 | 254.00 | | 254.00 |
VI Group and Associates | 3 449.00 | 3 449.00 | | 3 449.00 |
VM Income taxes | 12 596.00 | 12 596.00 | | 12 596.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 248.00 | 4 248.00 | | 4 248.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 124.00 | 2 124.00 | | 2 124.00 |
VS Prepaid expenses | 517.00 | 517.00 | | 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 222 279.00 | 220 241.00 | 2 038.00 | 222 279.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 231 024.00 | 231 024.00 | | 231 024.00 |
