| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BH Other financial assets | 224.00 | | 224.00 | 224.00 |
BJ TOTAL (I) | 224.00 | | 224.00 | 224.00 |
BT Goods | | | | |
BZ Other receivables | 30 283.00 | | 30 283.00 | 30 283.00 |
CF Cash and cash equivalents | 324 437.00 | | 324 437.00 | 324 437.00 |
CH Prepaid expenses | 1 642.00 | | 1 642.00 | 1 642.00 |
CJ TOTAL (II) | 356 362.00 | | 356 362.00 | 356 362.00 |
CO Grand total (0 to V) | 356 586.00 | | 356 586.00 | 356 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 180 427.00 | 104 541.00 | | 180 427.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 177.00 | 75 886.00 | | 19 177.00 |
DL TOTAL (I) | 200 704.00 | 181 527.00 | | 200 704.00 |
DT Other Bond Issues | | 5.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 1 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 96 061.00 | 96 061.00 | | 96 061.00 |
DX Trade payables and related accounts | 46 981.00 | 25 236.00 | | 46 981.00 |
DY Tax and social security liabilities | 12 841.00 | 102 112.00 | | 12 841.00 |
EC TOTAL (IV) | 155 882.00 | 224 408.00 | | 155 882.00 |
EE Grand total (I to V) | 356 586.00 | 405 935.00 | | 356 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 904 803.00 | |
FD Production sold - goods | | | 5 781.00 | |
FJ Net sales | | | 910 584.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 541.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 928 129.00 | |
FS Purchases of goods (including customs duties) | | | 160 101.00 | |
FT Inventory change (goods) | | | 3 608.00 | |
FW Other purchases and external expenses | | | 302 078.00 | |
FX Taxes, duties, and similar payments | | | 19 808.00 | |
FY Salaries and Wages | | | 291 413.00 | |
FZ Social Security Contributions | | | 125 428.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 274.00 | |
GE Other Expenses | | | 5 129.00 | |
GF Total Operating Expenses (II) | | | 907 838.00 | |
GG - OPERATING RESULT (I - II) | | | 20 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 114.00 | | | 1 114.00 |
HH Total exceptional expenses (VIII) | 1 114.00 | | | 1 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 114.00 | | | -1 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 928 129.00 | 987 358.00 | | 928 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 908 952.00 | 911 472.00 | | 908 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 177.00 | 75 886.00 | | 19 177.00 |
| |
| 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 | 102 070.00 | | 224.00 | 102 070.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 100 150.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 100 150.00 | 224.00 | |
I4 DECREASES Grand Total | | 102 070.00 | 224.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 920.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 920.00 | | | 1 920.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 150.00 | | 224.00 | 100 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 532.00 | 274.00 | 806.00 | 532.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 532.00 | 274.00 | 806.00 | 532.00 |
| |
| 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 | 46 981.00 | 46 981.00 | | 46 981.00 |
UT Other financial assets | 224.00 | | 224.00 | 224.00 |
VB VAT | 5 314.00 | 5 314.00 | | 5 314.00 |
VI Group and Associates | 96 061.00 | 96 061.00 | | 96 061.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 403.00 | 11 403.00 | | 11 403.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 969.00 | 24 969.00 | | 24 969.00 |
VS Prepaid expenses | 1 642.00 | 1 642.00 | | 1 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 149.00 | 31 925.00 | 224.00 | 32 149.00 |
VW VAT | 1 438.00 | 1 438.00 | | 1 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 882.00 | 155 882.00 | | 155 882.00 |
