| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 553.00 | 9 268.00 | 16 285.00 | 25 553.00 |
BF Loans | 53 237.00 | | 53 237.00 | 53 237.00 |
BH Other financial assets | 4 375.00 | | 4 375.00 | 4 375.00 |
BJ TOTAL (I) | 83 165.00 | 9 268.00 | 73 897.00 | 83 165.00 |
BX Customers and related accounts | 1 584 772.00 | | 1 584 772.00 | 1 584 772.00 |
BZ Other receivables | 5 947 151.00 | | 5 947 151.00 | 5 947 151.00 |
CF Cash and cash equivalents | 912 087.00 | | 912 087.00 | 912 087.00 |
CH Prepaid expenses | 3 853.00 | | 3 853.00 | 3 853.00 |
CJ TOTAL (II) | 8 447 862.00 | | 8 447 862.00 | 8 447 862.00 |
CO Grand total (0 to V) | 8 531 026.00 | 9 268.00 | 8 521 758.00 | 8 531 026.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 373 802.00 | 308 795.00 | | 373 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 831.00 | 65 007.00 | | 147 831.00 |
DL TOTAL (I) | 554 633.00 | 406 802.00 | | 554 633.00 |
DQ Provisions for Expenses | 21 893.00 | 10 071.00 | | 21 893.00 |
DR TOTAL (IV) | 21 893.00 | 10 071.00 | | 21 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | 737 311.00 | | | 737 311.00 |
DX Trade payables and related accounts | 62 945.00 | 81 690.00 | | 62 945.00 |
DY Tax and social security liabilities | 6 818 044.00 | 3 678 473.00 | | 6 818 044.00 |
EA Other liabilities | 326 932.00 | 1 012 083.00 | | 326 932.00 |
EC TOTAL (IV) | 7 945 232.00 | 4 772 247.00 | | 7 945 232.00 |
EE Grand total (I to V) | 8 521 758.00 | 5 189 120.00 | | 8 521 758.00 |
EI Including equity loans | 737 311.00 | | | 737 311.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 7 247 840.00 | |
FJ Net sales | | | 7 247 840.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 071.00 | |
FQ Other income | | | 2 281.00 | |
FR Total operating income (I) | | | 7 260 193.00 | |
FS Purchases of goods (including customs duties) | | | 2 605 096.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 606 699.00 | |
FX Taxes, duties, and similar payments | | | 3 164 248.00 | |
FY Salaries and Wages | | | 490 990.00 | |
FZ Social Security Contributions | | | 210 015.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 137.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 21 893.00 | |
GE Other Expenses | | | 976.00 | |
GF Total Operating Expenses (II) | | | 7 103 054.00 | |
GG - OPERATING RESULT (I - II) | | | 157 139.00 | |
GL Other interest and similar income | | | 44 893.00 | |
GP Total financial income (V) | | | 44 893.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 14 103.00 | | |
HH Total exceptional expenses (VIII) | | 14 103.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -14 103.00 | | |
HK Income tax | 54 201.00 | 27 875.00 | | 54 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 305 086.00 | 6 021 757.00 | | 7 305 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 157 255.00 | 5 956 750.00 | | 7 157 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 147 831.00 | 65 007.00 | | 147 831.00 |
| |
| 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 | 667 419.00 | | 45 745.00 | 667 419.00 |
I3 DECREASES Total Financial Fixed Assets | | 630 000.00 | 57 612.00 | |
I4 DECREASES Grand Total | | 630 000.00 | 83 165.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 553.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 701.00 | | 852.00 | 24 701.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 642 718.00 | | 44 893.00 | 642 718.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 131.00 | 3 137.00 | | 6 131.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 131.00 | 3 137.00 | | 6 131.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 10 071.00 | 21 893.00 | 10 071.00 | 10 071.00 |
7C Grand total | 10 071.00 | 21 893.00 | 10 071.00 | 10 071.00 |
UE of which provisions and reversals: - Operating | | 21 893.00 | 10 071.00 | |
| |
| 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 | 737 311.00 | 737 311.00 | | 737 311.00 |
8B Suppliers and Related Accounts | 62 945.00 | 62 945.00 | | 62 945.00 |
8D Social Security and Other Social Organizations | 6 818 044.00 | 6 818 044.00 | | 6 818 044.00 |
8K Other liabilities (including liabilities related to repo transactions) | 326 932.00 | 326 932.00 | | 326 932.00 |
UP Loans | 53 237.00 | | 53 237.00 | 53 237.00 |
UT Other financial assets | 4 375.00 | | 4 375.00 | 4 375.00 |
UY Staff and related accounts | 1 584 772.00 | 1 584 772.00 | | 1 584 772.00 |
VP Miscellaneous | 5 947 151.00 | 5 947 151.00 | | 5 947 151.00 |
VS Prepaid expenses | 3 853.00 | 3 853.00 | | 3 853.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 593 387.00 | 7 535 775.00 | 57 612.00 | 7 593 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 945 232.00 | 7 945 232.00 | | 7 945 232.00 |
