| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 687 653.00 | 615.00 | 687 038.00 | 687 653.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 687 653.00 | 615.00 | 687 038.00 | 687 653.00 |
CO Grand total (0 to V) | 687 653.00 | 615.00 | 687 038.00 | 687 653.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -7 585.00 | -7 585.00 | | -7 585.00 |
DL TOTAL (I) | 32 415.00 | 32 415.00 | | 32 415.00 |
DU Loans and Debts from Credit Institutions (3) | 659.00 | | | 659.00 |
DX Trade payables and related accounts | 12 240.00 | 12 240.00 | | 12 240.00 |
DY Tax and social security liabilities | 641 724.00 | 745 223.00 | | 641 724.00 |
EC TOTAL (IV) | 654 623.00 | 757 463.00 | | 654 623.00 |
EE Grand total (I to V) | 687 038.00 | 789 878.00 | | 687 038.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 739 110.00 | | 3 739 110.00 | 3 739 110.00 |
FJ Net sales | 3 739 110.00 | | 3 739 110.00 | 3 739 110.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 352.00 | |
FQ Other income | | | 314.00 | |
FR Total operating income (I) | | | 3 747 776.00 | |
FW Other purchases and external expenses | | | 19 339.00 | |
FX Taxes, duties, and similar payments | | | 111 370.00 | |
FY Salaries and Wages | | | 2 434 853.00 | |
FZ Social Security Contributions | | | 1 182 159.00 | |
GE Other Expenses | | | 54.00 | |
GF Total Operating Expenses (II) | | | 3 747 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 747 776.00 | 3 758 801.00 | | 3 747 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 747 776.00 | 3 758 801.00 | | 3 747 776.00 |
| |
| 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 | 12 240.00 | 12 240.00 | | 12 240.00 |
8C Staff and Related Accounts | 253 600.00 | 253 600.00 | | 253 600.00 |
8D Social Security and Other Social Organizations | 305 714.00 | 305 714.00 | | 305 714.00 |
UY Staff and related accounts | 57 175.00 | | | 57 175.00 |
VB VAT | 2 040.00 | | | 2 040.00 |
VC Group and associates | 495 826.00 | | | 495 826.00 |
VG Loans with a maturity of up to one year at origin | 659.00 | 659.00 | | 659.00 |
VN Other taxes, similar payments | 11 859.00 | | | 11 859.00 |
VP Miscellaneous | 120 753.00 | | | 120 753.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 436.00 | 17 051.00 | 7 385.00 | 24 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 687 653.00 | 566 900.00 | 120 753.00 | 687 653.00 |
VW VAT | 57 974.00 | 57 974.00 | | 57 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 654 623.00 | 647 238.00 | 7 385.00 | 654 623.00 |
