| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 339.00 | 2 198.00 | 11 141.00 | 13 339.00 |
BH Other financial assets | 61.00 | | 61.00 | 61.00 |
BJ TOTAL (I) | 13 400.00 | 2 198.00 | 11 202.00 | 13 400.00 |
BX Customers and related accounts | 215 257.00 | | 215 257.00 | 215 257.00 |
BZ Other receivables | 314 693.00 | | 314 693.00 | 314 693.00 |
CF Cash and cash equivalents | 850 128.00 | | 850 128.00 | 850 128.00 |
CH Prepaid expenses | 10 862.00 | | 10 862.00 | 10 862.00 |
CJ TOTAL (II) | 1 390 940.00 | | 1 390 940.00 | 1 390 940.00 |
CO Grand total (0 to V) | 1 404 340.00 | 2 198.00 | 1 402 142.00 | 1 404 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 179.00 | 706 439.00 | | 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 626 646.00 | 371 540.00 | | 626 646.00 |
DL TOTAL (I) | 648 825.00 | 1 099 979.00 | | 648 825.00 |
DV Miscellaneous Loans and Financial Debts (4) | 228 414.00 | 207.00 | | 228 414.00 |
DX Trade payables and related accounts | 83 902.00 | 8 099.00 | | 83 902.00 |
DY Tax and social security liabilities | 404 059.00 | 557 970.00 | | 404 059.00 |
EA Other liabilities | 36 941.00 | 70.00 | | 36 941.00 |
EC TOTAL (IV) | 753 317.00 | 566 346.00 | | 753 317.00 |
EE Grand total (I to V) | 1 402 142.00 | 1 666 325.00 | | 1 402 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 681 259.00 | |
FJ Net sales | | | 1 681 259.00 | |
FQ Other income | | | 40.00 | |
FR Total operating income (I) | | | 1 681 299.00 | |
FW Other purchases and external expenses | | | 274 934.00 | |
FX Taxes, duties, and similar payments | | | 3 199.00 | |
FY Salaries and Wages | | | 342 058.00 | |
FZ Social Security Contributions | | | 204 796.00 | |
GB Operating Expenses - Provisions | | | 1 452.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 826 448.00 | |
GG - OPERATING RESULT (I - II) | | | 854 850.00 | |
GP Total financial income (V) | | | 155.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 855 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 43.00 | | | 43.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43.00 | | | -43.00 |
HK Income tax | 228 315.00 | 133 957.00 | | 228 315.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 681 454.00 | 722 805.00 | | 1 681 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 054 808.00 | 351 265.00 | | 1 054 808.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 626 646.00 | 371 540.00 | | 626 646.00 |
| |
| 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 | 4 756.00 | | 8 644.00 | 4 756.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61.00 | |
I4 DECREASES Grand Total | | | 13 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 339.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 695.00 | | 8 644.00 | 4 695.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61.00 | | | 61.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 746.00 | 1 452.00 | | 746.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 746.00 | 1 452.00 | | 746.00 |
| |
| 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 | 83 902.00 | 83 902.00 | | 83 902.00 |
8D Social Security and Other Social Organizations | 404 059.00 | 404 059.00 | | 404 059.00 |
8K Other liabilities (including liabilities related to repo transactions) | 265 257.00 | 265 257.00 | | 265 257.00 |
UT Other financial assets | 61.00 | | 61.00 | 61.00 |
UX Other trade receivables | 215 257.00 | 215 257.00 | | 215 257.00 |
VI Group and Associates | 99.00 | 99.00 | | 99.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 314 693.00 | 314 693.00 | | 314 693.00 |
VS Prepaid expenses | 10 862.00 | 10 862.00 | | 10 862.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 540 873.00 | 540 812.00 | 61.00 | 540 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 753 317.00 | 753 317.00 | | 753 317.00 |
