| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 50 060.00 | | 50 060.00 | 50 060.00 |
BX Customers and related accounts | 137 596.00 | | 137 596.00 | 137 596.00 |
BZ Other receivables | 955 955.00 | | 955 955.00 | 955 955.00 |
CF Cash and cash equivalents | 4 988.00 | | 4 988.00 | 4 988.00 |
CJ TOTAL (II) | 1 098 539.00 | | 1 098 539.00 | 1 098 539.00 |
CO Grand total (0 to V) | 1 148 599.00 | | 1 148 599.00 | 1 148 599.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 109.00 | 41 109.00 | | 41 109.00 |
DD Legal reserve (1) | 39 319.00 | 39 319.00 | | 39 319.00 |
DH Retained earnings | 5 991.00 | 4 236.00 | | 5 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 853 322.00 | 521 755.00 | | 853 322.00 |
DL TOTAL (I) | 939 741.00 | 606 419.00 | | 939 741.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 144 581.00 | 65 502.00 | | 144 581.00 |
DY Tax and social security liabilities | 6 826.00 | 7 055.00 | | 6 826.00 |
EA Other liabilities | 57 450.00 | | | 57 450.00 |
EC TOTAL (IV) | 208 857.00 | 72 557.00 | | 208 857.00 |
EE Grand total (I to V) | 1 148 599.00 | 678 976.00 | | 1 148 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 495 833.00 | | 2 495 833.00 | 2 495 833.00 |
FJ Net sales | 2 495 833.00 | | 2 495 833.00 | 2 495 833.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 495 834.00 | |
FW Other purchases and external expenses | | | 1 553 666.00 | |
FX Taxes, duties, and similar payments | | | 7 423.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 561 090.00 | |
GG - OPERATING RESULT (I - II) | | | 934 744.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 10 245.00 | |
GP Total financial income (V) | | | 210 245.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 210 239.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 144 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 291 661.00 | 260 878.00 | | 291 661.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 706 080.00 | 2 162 674.00 | | 2 706 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 852 758.00 | 1 640 919.00 | | 1 852 758.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 853 322.00 | 521 755.00 | | 853 322.00 |
| |
| 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 | 50 060.00 | | | 50 060.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 060.00 | | | 50 060.00 |
| |
| 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 | 144 581.00 | 144 581.00 | | 144 581.00 |
UT Other financial assets | 60.00 | | 60.00 | 60.00 |
UX Other trade receivables | 137 596.00 | 137 596.00 | | 137 596.00 |
VB VAT | 12 739.00 | 12 739.00 | | 12 739.00 |
VC Group and associates | 934 238.00 | 934 238.00 | | 934 238.00 |
VI Group and Associates | 57 450.00 | 57 450.00 | | 57 450.00 |
VN Other taxes, similar payments | 6 178.00 | 6 178.00 | | 6 178.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 826.00 | 6 826.00 | | 6 826.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 800.00 | 2 800.00 | | 2 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 093 611.00 | 1 093 551.00 | 60.00 | 1 093 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 208 857.00 | 208 857.00 | | 208 857.00 |
