| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 9 000.00 | | 9 000.00 | 9 000.00 |
BJ TOTAL (I) | 9 400.00 | | 9 400.00 | 9 400.00 |
BX Customers and related accounts | 17 556.00 | | 17 556.00 | 17 556.00 |
BZ Other receivables | 52 085.00 | | 52 085.00 | 52 085.00 |
CF Cash and cash equivalents | 1 851.00 | | 1 851.00 | 1 851.00 |
CJ TOTAL (II) | 71 492.00 | | 71 492.00 | 71 492.00 |
CO Grand total (0 to V) | 80 892.00 | | 80 892.00 | 80 892.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 8 755.00 | 8 755.00 | | 8 755.00 |
DH Retained earnings | 288.00 | | | 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 583.00 | 6 788.00 | | 12 583.00 |
DL TOTAL (I) | 23 276.00 | 17 193.00 | | 23 276.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 490.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 52 436.00 | 59 149.00 | | 52 436.00 |
DY Tax and social security liabilities | 5 180.00 | 4 864.00 | | 5 180.00 |
EC TOTAL (IV) | 57 616.00 | 66 503.00 | | 57 616.00 |
EE Grand total (I to V) | 80 892.00 | 83 696.00 | | 80 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 144 721.00 | | 144 721.00 | 144 721.00 |
FJ Net sales | 144 721.00 | | 144 721.00 | 144 721.00 |
FQ Other income | | | 13 988.00 | |
FR Total operating income (I) | | | 158 709.00 | |
FW Other purchases and external expenses | | | 135 701.00 | |
FX Taxes, duties, and similar payments | | | 1 035.00 | |
GE Other Expenses | | | 10 736.00 | |
GF Total Operating Expenses (II) | | | 147 472.00 | |
GG - OPERATING RESULT (I - II) | | | 11 237.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 588.00 | 8 045.00 | | 7 588.00 |
HB Exceptional income from capital transactions | 135.00 | | | 135.00 |
HD Total exceptional income (VII) | 7 723.00 | 8 045.00 | | 7 723.00 |
HE Exceptional expenses on management operations | | 17.00 | | |
HF Exceptional expenses on capital transactions | 1 500.00 | | | 1 500.00 |
HH Total exceptional expenses (VIII) | 1 500.00 | 17.00 | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 223.00 | 8 028.00 | | 6 223.00 |
HK Income tax | 4 894.00 | 2 640.00 | | 4 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 450.00 | 221 282.00 | | 166 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 866.00 | 214 493.00 | | 153 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 583.00 | 6 788.00 | | 12 583.00 |
| |
| 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 | 9 400.00 | | | 9 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 400.00 | |
I4 DECREASES Grand Total | | | 9 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 400.00 | | | 9 400.00 |
| |
| 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 | 52 436.00 | 52 436.00 | | 52 436.00 |
8E Income Taxes | 2 254.00 | 2 254.00 | | 2 254.00 |
UT Other financial assets | 9 000.00 | | 9 000.00 | 9 000.00 |
UX Other trade receivables | 17 556.00 | 17 556.00 | | 17 556.00 |
VB VAT | 3 429.00 | 3 429.00 | | 3 429.00 |
VC Group and associates | 41 999.00 | 41 999.00 | | 41 999.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 657.00 | 6 657.00 | | 6 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 641.00 | 69 641.00 | 9 000.00 | 78 641.00 |
VW VAT | 2 926.00 | 2 926.00 | | 2 926.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 616.00 | 57 616.00 | | 57 616.00 |
