| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 706 141.00 | | 706 141.00 | 706 141.00 |
BZ Other receivables | 13 029.00 | | 13 029.00 | 13 029.00 |
CJ TOTAL (II) | 719 170.00 | | 719 170.00 | 719 170.00 |
CO Grand total (0 to V) | 719 170.00 | | 719 170.00 | 719 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 353.00 | 60.00 | | 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 425 808.00 | 364 652.00 | | 425 808.00 |
DL TOTAL (I) | 437 162.00 | 375 712.00 | | 437 162.00 |
DQ Provisions for Expenses | 4 581.00 | 4 094.00 | | 4 581.00 |
DR TOTAL (IV) | 4 581.00 | 4 094.00 | | 4 581.00 |
DU Loans and Debts from Credit Institutions (3) | 69.00 | 67.00 | | 69.00 |
DX Trade payables and related accounts | 14 073.00 | 8 034.00 | | 14 073.00 |
DY Tax and social security liabilities | 263 284.00 | 302 726.00 | | 263 284.00 |
EA Other liabilities | | 252.00 | | |
EC TOTAL (IV) | 277 427.00 | 311 080.00 | | 277 427.00 |
EE Grand total (I to V) | 719 170.00 | 690 887.00 | | 719 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 058 641.00 | | 1 058 641.00 | 1 058 641.00 |
FJ Net sales | 1 058 641.00 | | 1 058 641.00 | 1 058 641.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 058 645.00 | |
FW Other purchases and external expenses | | | 28 774.00 | |
FX Taxes, duties, and similar payments | | | 25 607.00 | |
FY Salaries and Wages | | | 253 363.00 | |
FZ Social Security Contributions | | | 140 126.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 487.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 448 379.00 | |
GG - OPERATING RESULT (I - II) | | | 610 266.00 | |
GL Other interest and similar income | | | 45.00 | |
GP Total financial income (V) | | | 45.00 | |
GR Interest and similar expenses | | | 116.00 | |
GU Total financial expenses (VI) | | | 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 610 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 10 770.00 | 9 344.00 | | 10 770.00 |
HK Income tax | 173 617.00 | 176 328.00 | | 173 617.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 058 691.00 | 1 020 733.00 | | 1 058 691.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 632 883.00 | 656 080.00 | | 632 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 425 808.00 | 364 652.00 | | 425 808.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 4 094.00 | 487.00 | | 4 094.00 |
| |
| 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 | 14 073.00 | 14 073.00 | | 14 073.00 |
8D Social Security and Other Social Organizations | 263 285.00 | 263 285.00 | | 263 285.00 |
VG Loans with a maturity of up to one year at origin | 69.00 | 69.00 | | 69.00 |
VS Prepaid expenses | 719 171.00 | 719 171.00 | | 719 171.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 719 171.00 | 719 171.00 | | 719 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 427.00 | 277 427.00 | | 277 427.00 |
