| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 627.00 | 7 930.00 | 697.00 | 8 627.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 11 027.00 | 7 930.00 | 3 097.00 | 11 027.00 |
BX Customers and related accounts | 96 800.00 | 17 000.00 | 79 800.00 | 96 800.00 |
BZ Other receivables | 11 729.00 | | 11 729.00 | 11 729.00 |
CF Cash and cash equivalents | 70 918.00 | | 70 918.00 | 70 918.00 |
CH Prepaid expenses | 2 320.00 | | 2 320.00 | 2 320.00 |
CJ TOTAL (II) | 181 767.00 | 17 000.00 | 164 767.00 | 181 767.00 |
CO Grand total (0 to V) | 192 794.00 | 24 930.00 | 167 864.00 | 192 794.00 |
| |
| 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 | 517.00 | 589.00 | | 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 806.00 | 44 928.00 | | 31 806.00 |
DL TOTAL (I) | 43 322.00 | 56 517.00 | | 43 322.00 |
DX Trade payables and related accounts | 39 654.00 | 64 448.00 | | 39 654.00 |
DY Tax and social security liabilities | 62 172.00 | 41 807.00 | | 62 172.00 |
EA Other liabilities | 22 715.00 | 18 522.00 | | 22 715.00 |
EC TOTAL (IV) | 124 541.00 | 124 777.00 | | 124 541.00 |
EE Grand total (I to V) | 167 864.00 | 181 294.00 | | 167 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 383 360.00 | |
FJ Net sales | | | 383 360.00 | |
FQ Other income | | | 14 886.00 | |
FR Total operating income (I) | | | 398 246.00 | |
FW Other purchases and external expenses | | | 107 261.00 | |
FX Taxes, duties, and similar payments | | | 3 166.00 | |
FY Salaries and Wages | | | 140 500.00 | |
FZ Social Security Contributions | | | 98 021.00 | |
GB Operating Expenses - Provisions | | | 444.00 | |
GE Other Expenses | | | 11 434.00 | |
GF Total Operating Expenses (II) | | | 360 827.00 | |
GG - OPERATING RESULT (I - II) | | | 37 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 807.00 | | |
HH Total exceptional expenses (VIII) | | 62.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 745.00 | | |
HK Income tax | 5 613.00 | 10 588.00 | | 5 613.00 |
HL TOTAL REVENUE (I + III + V + VII) | 398 246.00 | 346 027.00 | | 398 246.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 366 440.00 | 301 099.00 | | 366 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 806.00 | 44 928.00 | | 31 806.00 |
| |
| 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 | 11 027.00 | | | 11 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 400.00 | |
I4 DECREASES Grand Total | | | 11 027.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 627.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 627.00 | | | 8 627.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 400.00 | | | 2 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 486.00 | 444.00 | | 7 486.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 486.00 | 444.00 | | 7 486.00 |
| |
| 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 | 39 654.00 | 39 654.00 | | 39 654.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 715.00 | 22 715.00 | | 22 715.00 |
UT Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
UX Other trade receivables | 96 800.00 | 96 800.00 | | 96 800.00 |
VQ Other Taxes, Duties, and Similar Debts | 62 172.00 | 62 172.00 | | 62 172.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 730.00 | 11 730.00 | | 11 730.00 |
VS Prepaid expenses | 2 320.00 | 2 320.00 | | 2 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 249.00 | 110 849.00 | 2 400.00 | 113 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 542.00 | 124 542.00 | | 124 542.00 |
