| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 71 283.00 | 50 609.00 | 20 674.00 | 71 283.00 |
BH Other financial assets | 34 728.00 | | 34 728.00 | 34 728.00 |
BJ TOTAL (I) | 106 011.00 | 50 609.00 | 55 402.00 | 106 011.00 |
BX Customers and related accounts | 1 217 538.00 | | 1 217 538.00 | 1 217 538.00 |
BZ Other receivables | 26 910.00 | | 26 910.00 | 26 910.00 |
CF Cash and cash equivalents | 1 593 238.00 | | 1 593 238.00 | 1 593 238.00 |
CH Prepaid expenses | 151.00 | | 151.00 | 151.00 |
CJ TOTAL (II) | 2 837 836.00 | | 2 837 836.00 | 2 837 836.00 |
CO Grand total (0 to V) | 2 943 847.00 | 50 609.00 | 2 893 238.00 | 2 943 847.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 590 546.00 | 1 603 118.00 | | 590 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 895.00 | 42 306.00 | | 29 895.00 |
DL TOTAL (I) | 628 691.00 | 1 653 674.00 | | 628 691.00 |
DX Trade payables and related accounts | 2 002 543.00 | 29 966.00 | | 2 002 543.00 |
DY Tax and social security liabilities | 238 827.00 | 242 308.00 | | 238 827.00 |
EB Prepaid income (2) | 23 177.00 | 23 177.00 | | 23 177.00 |
EC TOTAL (IV) | 2 264 547.00 | 295 451.00 | | 2 264 547.00 |
EE Grand total (I to V) | 2 893 238.00 | 1 949 125.00 | | 2 893 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 743 093.00 | |
FJ Net sales | | | 3 743 093.00 | |
FQ Other income | | | 4 798.00 | |
FR Total operating income (I) | | | 3 747 891.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 325 654.00 | |
FX Taxes, duties, and similar payments | | | 24 901.00 | |
FY Salaries and Wages | | | 914 095.00 | |
FZ Social Security Contributions | | | 424 482.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 717.00 | |
GE Other Expenses | | | 160.00 | |
GF Total Operating Expenses (II) | | | 3 707 009.00 | |
GG - OPERATING RESULT (I - II) | | | 40 881.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 42.00 | 108 186.00 | | 42.00 |
HH Total exceptional expenses (VIII) | | 14 563.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 42.00 | 93 622.00 | | 42.00 |
HK Income tax | 11 028.00 | 16 452.00 | | 11 028.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 747 933.00 | 3 252 607.00 | | 3 747 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 718 037.00 | 3 210 300.00 | | 3 718 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 895.00 | 42 306.00 | | 29 895.00 |
| |
| 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 | 87 764.00 | | 18 247.00 | 87 764.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 728.00 | |
I4 DECREASES Grand Total | | | 106 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 71 283.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 373.00 | | 16 910.00 | 54 373.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 391.00 | | 1 337.00 | 33 391.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 891.00 | 17 717.00 | | 32 891.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 891.00 | 17 717.00 | | 32 891.00 |
| |
| 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 | 2 002 543.00 | 2 002 543.00 | | 2 002 543.00 |
8D Social Security and Other Social Organizations | 238 827.00 | 238 827.00 | | 238 827.00 |
8L Deferred income | 23 177.00 | 23 177.00 | | 23 177.00 |
UT Other financial assets | 34 728.00 | | 34 728.00 | 34 728.00 |
UX Other trade receivables | 26 909.00 | 26 909.00 | | 26 909.00 |
UY Staff and related accounts | 1 217 538.00 | 1 217 538.00 | | 1 217 538.00 |
VS Prepaid expenses | 151.00 | 151.00 | | 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 279 326.00 | 1 244 598.00 | 34 728.00 | 1 279 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 264 547.00 | 2 264 547.00 | | 2 264 547.00 |
