| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 348 477.00 | 475 506.00 | 872 970.00 | 1 348 477.00 |
BJ TOTAL (I) | 1 348 477.00 | 475 506.00 | 872 970.00 | 1 348 477.00 |
BX Customers and related accounts | 884 613.00 | | 884 613.00 | 884 613.00 |
BZ Other receivables | 142 980.00 | | 142 980.00 | 142 980.00 |
CF Cash and cash equivalents | 10 914.00 | | 10 914.00 | 10 914.00 |
CH Prepaid expenses | 1 168.00 | | 1 168.00 | 1 168.00 |
CJ TOTAL (II) | 1 039 675.00 | | 1 039 675.00 | 1 039 675.00 |
CO Grand total (0 to V) | 2 388 152.00 | 475 506.00 | 1 912 645.00 | 2 388 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 244 000.00 | 3 244 000.00 | | 3 244 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -2 468 115.00 | -2 880 556.00 | | -2 468 115.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 238.00 | 412 441.00 | | 235 238.00 |
DL TOTAL (I) | 1 011 124.00 | 775 885.00 | | 1 011 124.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 901 522.00 | 2 860 652.00 | | 901 522.00 |
EA Other liabilities | | 279.00 | | |
EC TOTAL (IV) | 901 522.00 | 2 860 932.00 | | 901 522.00 |
EE Grand total (I to V) | 1 912 645.00 | 3 636 817.00 | | 1 912 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | 10 781 934.00 | 10 781 934.00 | |
FJ Net sales | | 10 781 934.00 | 10 781 934.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 781 935.00 | |
FW Other purchases and external expenses | | | 10 374 899.00 | |
FX Taxes, duties, and similar payments | | | 44 112.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 116 277.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 10 535 290.00 | |
GG - OPERATING RESULT (I - II) | | | 246 645.00 | |
GR Interest and similar expenses | | | 11 407.00 | |
GU Total financial expenses (VI) | | | 11 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 235 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 781 935.00 | 15 955 403.00 | | 10 781 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 546 697.00 | 15 542 961.00 | | 10 546 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 238.00 | 412 441.00 | | 235 238.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 359 229.00 | 116 277.00 | | 359 229.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 359 229.00 | 116 277.00 | | 359 229.00 |
| |
| 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 | 901 522.00 | 901 522.00 | | 901 522.00 |
UX Other trade receivables | 884 613.00 | 884 613.00 | | 884 613.00 |
VB VAT | 142 980.00 | 142 980.00 | | 142 980.00 |
VS Prepaid expenses | 1 168.00 | 1 168.00 | | 1 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 028 761.00 | 1 028 761.00 | | 1 028 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 901 522.00 | 901 522.00 | | 901 522.00 |
