| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 312 117.00 | 156 563.00 | 155 554.00 | 312 117.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 19 017.00 | | 19 017.00 | 19 017.00 |
BJ TOTAL (I) | 331 134.00 | 156 563.00 | 174 571.00 | 331 134.00 |
BX Customers and related accounts | 411 022.00 | | 411 022.00 | 411 022.00 |
BZ Other receivables | 4 820 786.00 | | 4 820 786.00 | 4 820 786.00 |
CF Cash and cash equivalents | 211 153.00 | | 211 153.00 | 211 153.00 |
CH Prepaid expenses | 27 112.00 | | 27 112.00 | 27 112.00 |
CJ TOTAL (II) | 5 470 073.00 | | 5 470 073.00 | 5 470 073.00 |
CO Grand total (0 to V) | 5 801 207.00 | 156 563.00 | 5 644 644.00 | 5 801 207.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DH Retained earnings | 2 698 357.00 | 1 359 491.00 | | 2 698 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 420 251.00 | 1 338 866.00 | | 420 251.00 |
DL TOTAL (I) | 3 393 608.00 | 2 973 357.00 | | 3 393 608.00 |
DU Loans and Debts from Credit Institutions (3) | 491.00 | 89 678.00 | | 491.00 |
DX Trade payables and related accounts | 70 985.00 | 97 749.00 | | 70 985.00 |
DY Tax and social security liabilities | 2 155 159.00 | 2 429 182.00 | | 2 155 159.00 |
EA Other liabilities | 24 403.00 | | | 24 403.00 |
EC TOTAL (IV) | 2 251 037.00 | 2 616 609.00 | | 2 251 037.00 |
EE Grand total (I to V) | 5 644 644.00 | 5 589 966.00 | | 5 644 644.00 |
EG Accrued income and payables due within one year | 2 251 037.00 | 2 616 609.00 | | 2 251 037.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 491.00 | 89 678.00 | | 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 860 992.00 | 2 860 992.00 | |
FJ Net sales | | 2 860 992.00 | 2 860 992.00 | |
FQ Other income | | | 259.00 | |
FR Total operating income (I) | | | 2 861 251.00 | |
FW Other purchases and external expenses | | | 353 077.00 | |
FX Taxes, duties, and similar payments | | | 98 398.00 | |
FY Salaries and Wages | | | 1 325 527.00 | |
FZ Social Security Contributions | | | 286 478.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38 129.00 | |
GE Other Expenses | | | 917.00 | |
GF Total Operating Expenses (II) | | | 2 102 527.00 | |
GG - OPERATING RESULT (I - II) | | | 758 724.00 | |
GL Other interest and similar income | | | 41 823.00 | |
GN Positive exchange differences | | | 6 945.00 | |
GP Total financial income (V) | | | 48 768.00 | |
GR Interest and similar expenses | | | 182 660.00 | |
GS Negative differences of foreign exchange | | | 827.00 | |
GU Total financial expenses (VI) | | | 183 687.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -134 919.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 623 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 122.00 | | | 2 122.00 |
HD Total exceptional income (VII) | 2 122.00 | | | 2 122.00 |
HE Exceptional expenses on management operations | 668.00 | 1 411.00 | | 668.00 |
HG Exceptional depreciation and provisions | 8 688.00 | | | 8 688.00 |
HH Total exceptional expenses (VIII) | 9 356.00 | 1 411.00 | | 9 356.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 234.00 | -1 411.00 | | -7 234.00 |
HK Income tax | 196 321.00 | 670 561.00 | | 196 321.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 912 141.00 | 5 122 905.00 | | 2 912 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 491 890.00 | 3 784 038.00 | | 2 491 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 420 251.00 | 1 338 867.00 | | 420 251.00 |
| |
| 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 | 322 965.00 | | 34 860.00 | 322 965.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 017.00 | |
I4 DECREASES Grand Total | | 26 692.00 | 331 134.00 | |
IY DECREASES Total Tangible Fixed Assets | | 26 692.00 | 312 117.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 304 290.00 | | 34 518.00 | 304 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 675.00 | | 342.00 | 18 675.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 123 833.00 | 46 817.00 | 14 087.00 | 123 833.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 123 833.00 | 46 817.00 | 14 087.00 | 123 833.00 |
| |
| 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 | 70 985.00 | 70 985.00 | | 70 985.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 403.00 | 24 403.00 | | 24 403.00 |
UT Other financial assets | 19 017.00 | | 19 017.00 | 19 017.00 |
UX Other trade receivables | 411 022.00 | 411 022.00 | | 411 022.00 |
VG Loans with a maturity of up to one year at origin | 491.00 | 491.00 | | 491.00 |
VP Miscellaneous | 4 820 786.00 | 4 820 786.00 | | 4 820 786.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 155 159.00 | 2 155 159.00 | | 2 155 159.00 |
VS Prepaid expenses | 27 112.00 | 27 112.00 | | 27 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 277 937.00 | 5 258 920.00 | 19 017.00 | 5 277 937.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 251 037.00 | 2 251 037.00 | | 2 251 037.00 |
