| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 1 138.00 | |
BJ TOTAL (I) | | | 1 138.00 | |
BX Customers and related accounts | | | 206 813.00 | |
BZ Other receivables | | | 13 446.00 | |
CF Cash and cash equivalents | | | 201 897.00 | |
CH Prepaid expenses | | | 1 371.00 | |
CJ TOTAL (II) | | | 423 527.00 | |
CO Grand total (0 to V) | | | 424 666.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 304 895.00 | 260 883.00 | | 304 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 052.00 | 84 012.00 | | 54 052.00 |
DL TOTAL (I) | 367 747.00 | 353 695.00 | | 367 747.00 |
DX Trade payables and related accounts | 22 514.00 | 41 106.00 | | 22 514.00 |
DY Tax and social security liabilities | 34 405.00 | 20 937.00 | | 34 405.00 |
EC TOTAL (IV) | 56 919.00 | 62 042.00 | | 56 919.00 |
EE Grand total (I to V) | 424 666.00 | 415 737.00 | | 424 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 513 037.00 | |
FJ Net sales | | | 513 037.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 513 040.00 | |
FU Purchases of raw materials and other supplies | | | 9 026.00 | |
FW Other purchases and external expenses | | | 48 287.00 | |
FX Taxes, duties, and similar payments | | | 5 544.00 | |
FY Salaries and Wages | | | 253 117.00 | |
FZ Social Security Contributions | | | 132 965.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 448 942.00 | |
GG - OPERATING RESULT (I - II) | | | 64 098.00 | |
GR Interest and similar expenses | | | 441.00 | |
GU Total financial expenses (VI) | | | 441.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 533.00 | | | 4 533.00 |
HD Total exceptional income (VII) | 4 533.00 | | | 4 533.00 |
HE Exceptional expenses on management operations | | 190.00 | | |
HH Total exceptional expenses (VIII) | | 190.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 533.00 | -190.00 | | 4 533.00 |
HK Income tax | 14 138.00 | 8 061.00 | | 14 138.00 |
HL TOTAL REVENUE (I + III + V + VII) | 517 572.00 | 521 191.00 | | 517 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 463 521.00 | 437 179.00 | | 463 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 052.00 | 84 012.00 | | 54 052.00 |
| |
| 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 | 1 138.00 | | | 1 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 138.00 | |
I4 DECREASES Grand Total | | | 1 138.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 138.00 | | | 1 138.00 |
| |
| 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 | 22 514.00 | 22 514.00 | | 22 514.00 |
8C Staff and Related Accounts | -500.00 | -500.00 | | -500.00 |
8D Social Security and Other Social Organizations | 30 929.00 | 30 929.00 | | 30 929.00 |
UT Other financial assets | 1 138.00 | | 1 138.00 | 1 138.00 |
UX Other trade receivables | 206 813.00 | 206 813.00 | | 206 813.00 |
UY Staff and related accounts | 54.00 | 54.00 | | 54.00 |
VB VAT | 5 590.00 | 5 590.00 | | 5 590.00 |
VM Income taxes | 6 740.00 | 6 740.00 | | 6 740.00 |
VQ Other Taxes, Duties, and Similar Debts | 693.00 | 693.00 | | 693.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 062.00 | 1 062.00 | | 1 062.00 |
VS Prepaid expenses | 1 371.00 | 1 371.00 | | 1 371.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 222 769.00 | 221 630.00 | 1 138.00 | 222 769.00 |
VW VAT | 3 283.00 | 3 283.00 | | 3 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 919.00 | 56 919.00 | | 56 919.00 |
