| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 900.00 | 900.00 | | 900.00 |
BJ TOTAL (I) | 900.00 | 900.00 | | 900.00 |
BX Customers and related accounts | 252 311.00 | | 252 311.00 | 252 311.00 |
BZ Other receivables | 14 743.00 | | 14 743.00 | 14 743.00 |
CD Marketable securities | 71 556.00 | | 71 556.00 | 71 556.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 338 609.00 | | 338 609.00 | 338 609.00 |
CO Grand total (0 to V) | 339 509.00 | 900.00 | 338 609.00 | 339 509.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 80 862.00 | 76 757.00 | | 80 862.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 340.00 | 42 105.00 | | 69 340.00 |
DL TOTAL (I) | 161 202.00 | 129 862.00 | | 161 202.00 |
DU Loans and Debts from Credit Institutions (3) | 2 455.00 | | | 2 455.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 635.00 | 48 789.00 | | 65 635.00 |
DX Trade payables and related accounts | 26 309.00 | 27 956.00 | | 26 309.00 |
DY Tax and social security liabilities | 83 008.00 | 41 600.00 | | 83 008.00 |
EC TOTAL (IV) | 177 407.00 | 118 345.00 | | 177 407.00 |
EE Grand total (I to V) | 338 609.00 | 248 207.00 | | 338 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 498 020.00 | |
FJ Net sales | | | 498 020.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 498 026.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 412 226.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
GB Operating Expenses - Provisions | | | 212.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 412 894.00 | |
GG - OPERATING RESULT (I - II) | | | 85 133.00 | |
GP Total financial income (V) | | | 2 910.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 380.00 | 634.00 | | 1 380.00 |
HH Total exceptional expenses (VIII) | | 600.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 380.00 | 34.00 | | 1 380.00 |
HK Income tax | 20 083.00 | 7 361.00 | | 20 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 502 316.00 | 405 302.00 | | 502 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432 977.00 | 363 196.00 | | 432 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 340.00 | 42 105.00 | | 69 340.00 |
| |
| 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 | 900.00 | | | 900.00 |
I4 DECREASES Grand Total | | | 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 900.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 900.00 | | | 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 688.00 | 212.00 | | 688.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 688.00 | 212.00 | | 688.00 |
| |
| 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 | 26 309.00 | 26 309.00 | | 26 309.00 |
8D Social Security and Other Social Organizations | 54 770.00 | 54 770.00 | | 54 770.00 |
UX Other trade receivables | 252 311.00 | 252 311.00 | | 252 311.00 |
VG Loans with a maturity of up to one year at origin | 2 455.00 | 2 455.00 | | 2 455.00 |
VI Group and Associates | 93 874.00 | 28 239.00 | 65 635.00 | 93 874.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 742.00 | 14 742.00 | | 14 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 267 053.00 | 267 053.00 | | 267 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 177 407.00 | 111 772.00 | 65 635.00 | 177 407.00 |
