| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 65 517.00 | 21 528.00 | 43 988.00 | 65 517.00 |
BH Other financial assets | 18 070.00 | | 18 070.00 | 18 070.00 |
BJ TOTAL (I) | 83 587.00 | 21 528.00 | 62 058.00 | 83 587.00 |
BX Customers and related accounts | 2 745 252.00 | | 2 745 252.00 | 2 745 252.00 |
BZ Other receivables | 1 286 191.00 | | 1 286 191.00 | 1 286 191.00 |
CF Cash and cash equivalents | 998 276.00 | | 998 276.00 | 998 276.00 |
CH Prepaid expenses | 5 711.00 | | 5 711.00 | 5 711.00 |
CJ TOTAL (II) | 5 035 430.00 | | 5 035 430.00 | 5 035 430.00 |
CO Grand total (0 to V) | 5 119 016.00 | 21 528.00 | 5 097 488.00 | 5 119 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -218 474.00 | 57 767.00 | | -218 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 878 180.00 | -276 241.00 | | 878 180.00 |
DL TOTAL (I) | 714 706.00 | -163 474.00 | | 714 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 049 516.00 | 970 017.00 | | 2 049 516.00 |
DX Trade payables and related accounts | 1 238 080.00 | 31 280.00 | | 1 238 080.00 |
DY Tax and social security liabilities | 1 095 187.00 | 511 241.00 | | 1 095 187.00 |
EC TOTAL (IV) | 4 382 782.00 | 1 512 539.00 | | 4 382 782.00 |
EE Grand total (I to V) | 5 097 488.00 | 1 349 065.00 | | 5 097 488.00 |
EG Accrued income and payables due within one year | 4 382 782.00 | 1 512 539.00 | | 4 382 782.00 |
EI Including equity loans | 2 049 516.00 | | | 2 049 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 435 470.00 | 2 015 190.00 | 4 450 660.00 | 2 435 470.00 |
FJ Net sales | 2 435 470.00 | 2 015 190.00 | 4 450 660.00 | 2 435 470.00 |
FQ Other income | | | 364.00 | |
FR Total operating income (I) | | | 4 451 024.00 | |
FW Other purchases and external expenses | | | 1 780 415.00 | |
FX Taxes, duties, and similar payments | | | 24 429.00 | |
FY Salaries and Wages | | | 969 191.00 | |
FZ Social Security Contributions | | | 429 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 384.00 | |
GE Other Expenses | | | 71.00 | |
GF Total Operating Expenses (II) | | | 3 210 187.00 | |
GG - OPERATING RESULT (I - II) | | | 1 240 837.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 240 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 362 657.00 | | | 362 657.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 451 024.00 | 1 222 863.00 | | 4 451 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 572 844.00 | 1 499 104.00 | | 3 572 844.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 878 180.00 | -276 241.00 | | 878 180.00 |
| |
| 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 | 82 301.00 | | 1 285.00 | 82 301.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 070.00 | |
I4 DECREASES Grand Total | | | 83 587.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 517.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 231.00 | | 1 285.00 | 64 231.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 070.00 | | | 18 070.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 145.00 | 6 384.00 | | 15 145.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 145.00 | 6 384.00 | | 15 145.00 |
| |
| 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 | 1 238 080.00 | 1 238 080.00 | | 1 238 080.00 |
8D Social Security and Other Social Organizations | 1 095 187.00 | 1 095 187.00 | | 1 095 187.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 049 516.00 | 2 049 516.00 | | 2 049 516.00 |
UT Other financial assets | 18 070.00 | | 18 070.00 | 18 070.00 |
UX Other trade receivables | 2 745 252.00 | 2 745 252.00 | | 2 745 252.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 286 191.00 | 1 286 191.00 | | 1 286 191.00 |
VS Prepaid expenses | 5 711.00 | 5 711.00 | | 5 711.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 055 224.00 | 4 037 154.00 | 18 070.00 | 4 055 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 382 782.00 | 4 382 782.00 | | 4 382 782.00 |
