| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 508 166.00 | 1 164.00 | 507 002.00 | 508 166.00 |
BZ Other receivables | 55 074.00 | | 55 074.00 | 55 074.00 |
CF Cash and cash equivalents | 140 708.00 | | 140 708.00 | 140 708.00 |
CH Prepaid expenses | 5 733.00 | | 5 733.00 | 5 733.00 |
CJ TOTAL (II) | 709 681.00 | 1 164.00 | 708 517.00 | 709 681.00 |
CO Grand total (0 to V) | 709 681.00 | 1 164.00 | 708 517.00 | 709 681.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 5 096.00 | 4 611.00 | | 5 096.00 |
DG Other reserves | 55 724.00 | 46 507.00 | | 55 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 670.00 | 9 702.00 | | 2 670.00 |
DL TOTAL (I) | 138 490.00 | 135 820.00 | | 138 490.00 |
DX Trade payables and related accounts | 415 091.00 | 194 486.00 | | 415 091.00 |
DY Tax and social security liabilities | 39 437.00 | 46 948.00 | | 39 437.00 |
EA Other liabilities | 115 499.00 | 275 956.00 | | 115 499.00 |
EB Prepaid income (2) | | 295.00 | | |
EC TOTAL (IV) | 570 027.00 | 517 686.00 | | 570 027.00 |
EE Grand total (I to V) | 708 517.00 | 653 506.00 | | 708 517.00 |
EG Accrued income and payables due within one year | 570 027.00 | 517 686.00 | | 570 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 515 932.00 | | 515 932.00 | 515 932.00 |
FG Production sold - services | 365 003.00 | | 365 003.00 | 365 003.00 |
FJ Net sales | 880 935.00 | | 880 935.00 | 880 935.00 |
FR Total operating income (I) | | | 880 936.00 | |
FS Purchases of goods (including customs duties) | | | 485 065.00 | |
FW Other purchases and external expenses | | | 391 299.00 | |
FX Taxes, duties, and similar payments | | | 1 444.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 877 809.00 | |
GG - OPERATING RESULT (I - II) | | | 3 127.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 471.00 | 1 712.00 | | 471.00 |
HL TOTAL REVENUE (I + III + V + VII) | 880 952.00 | 427 426.00 | | 880 952.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 878 282.00 | 417 724.00 | | 878 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 670.00 | 9 702.00 | | 2 670.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 164.00 | | | 1 164.00 |
7B Total provisions for depreciation | 1 164.00 | | | 1 164.00 |
7C Grand total | 1 164.00 | | | 1 164.00 |
| |
| 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 | 415 091.00 | 415 091.00 | | 415 091.00 |
8K Other liabilities (including liabilities related to repo transactions) | 115 499.00 | 115 499.00 | | 115 499.00 |
UX Other trade receivables | 506 773.00 | | | 506 773.00 |
VA Doubtful or disputed receivables | 1 393.00 | | | 1 393.00 |
VB VAT | 52 183.00 | | | 52 183.00 |
VM Income taxes | 1 241.00 | | | 1 241.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 161.00 | 1 161.00 | | 1 161.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 650.00 | | | 1 650.00 |
VS Prepaid expenses | 5 733.00 | | | 5 733.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 568 973.00 | 567 580.00 | 1 393.00 | 568 973.00 |
VW VAT | 38 276.00 | 38 276.00 | | 38 276.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 570 027.00 | 570 027.00 | | 570 027.00 |
