| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 382.00 | 64.00 | 2 318.00 | 2 382.00 |
BH Other financial assets | 7.00 | | 7.00 | 7.00 |
BJ TOTAL (I) | 2 565.00 | 64.00 | 2 501.00 | 2 565.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 47 822.00 | | 47 822.00 | 47 822.00 |
CF Cash and cash equivalents | 256 568.00 | | 256 568.00 | 256 568.00 |
CJ TOTAL (II) | 304 390.00 | | 304 390.00 | 304 390.00 |
CO Grand total (0 to V) | 306 955.00 | 64.00 | 306 891.00 | 306 955.00 |
CU Other investments | 176.00 | | 176.00 | 176.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 2 100.00 | 1 700.00 | | 2 100.00 |
DH Retained earnings | 57.00 | 39.00 | | 57.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 213 582.00 | 419.00 | | 213 582.00 |
DL TOTAL (I) | 221 239.00 | 7 657.00 | | 221 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 703.00 | 942.00 | | 6 703.00 |
DX Trade payables and related accounts | 2 124.00 | 2 124.00 | | 2 124.00 |
DY Tax and social security liabilities | 76 798.00 | 51 534.00 | | 76 798.00 |
EA Other liabilities | 27.00 | 91.00 | | 27.00 |
EC TOTAL (IV) | 85 652.00 | 54 692.00 | | 85 652.00 |
EE Grand total (I to V) | 306 891.00 | 62 349.00 | | 306 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 256 833.00 | | 1 256 833.00 | 1 256 833.00 |
FJ Net sales | 1 256 833.00 | | 1 256 833.00 | 1 256 833.00 |
FQ Other income | | | 144.00 | |
FR Total operating income (I) | | | 1 256 977.00 | |
FW Other purchases and external expenses | | | 960 697.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 3 611.00 | |
FZ Social Security Contributions | | | 2 510.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 64.00 | |
GE Other Expenses | | | 224.00 | |
GF Total Operating Expenses (II) | | | 967 209.00 | |
GG - OPERATING RESULT (I - II) | | | 289 767.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 289 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 224.00 | | |
HD Total exceptional income (VII) | | 224.00 | | |
HE Exceptional expenses on management operations | 4.00 | 190.00 | | 4.00 |
HF Exceptional expenses on capital transactions | | 224.00 | | |
HH Total exceptional expenses (VIII) | 4.00 | 414.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | -190.00 | | -4.00 |
HK Income tax | 76 179.00 | 2 422.00 | | 76 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 256 977.00 | 47 391.00 | | 1 256 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 043 395.00 | 46 972.00 | | 1 043 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 213 582.00 | 419.00 | | 213 582.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 64.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 64.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 703.00 | 6 703.00 | | 6 703.00 |
8B Suppliers and Related Accounts | 2 124.00 | 2 124.00 | | 2 124.00 |
8D Social Security and Other Social Organizations | 76 798.00 | 76 798.00 | | 76 798.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27.00 | 27.00 | | 27.00 |
UT Other financial assets | 7.00 | | 7.00 | 7.00 |
VS Prepaid expenses | 47 822.00 | 47 822.00 | | 47 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 830.00 | 47 822.00 | 7.00 | 47 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 652.00 | 85 652.00 | | 85 652.00 |
