| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 868.00 | 539.00 | 2 329.00 | 2 868.00 |
BJ TOTAL (I) | 2 868.00 | 539.00 | 2 329.00 | 2 868.00 |
BX Customers and related accounts | 11 717.00 | | 11 717.00 | 11 717.00 |
BZ Other receivables | 8 460.00 | | 8 460.00 | 8 460.00 |
CF Cash and cash equivalents | 164 598.00 | | 164 598.00 | 164 598.00 |
CJ TOTAL (II) | 184 774.00 | | 184 774.00 | 184 774.00 |
CO Grand total (0 to V) | 187 643.00 | 539.00 | 187 103.00 | 187 643.00 |
| |
| 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 |
DH Retained earnings | 32 362.00 | | | 32 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 382.00 | 33 112.00 | | 106 382.00 |
DL TOTAL (I) | 146 994.00 | 40 612.00 | | 146 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 24 523.00 | | |
DX Trade payables and related accounts | 3 360.00 | 2 160.00 | | 3 360.00 |
DY Tax and social security liabilities | 36 632.00 | 6 073.00 | | 36 632.00 |
EA Other liabilities | 117.00 | | | 117.00 |
EC TOTAL (IV) | 40 109.00 | 32 756.00 | | 40 109.00 |
EE Grand total (I to V) | 187 103.00 | 73 369.00 | | 187 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 261 397.00 | 261 397.00 | |
FJ Net sales | | 261 397.00 | 261 397.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 365.00 | |
FR Total operating income (I) | | | 275 762.00 | |
FW Other purchases and external expenses | | | 125 840.00 | |
FX Taxes, duties, and similar payments | | | 293.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 539.00 | |
GF Total Operating Expenses (II) | | | 126 672.00 | |
GG - OPERATING RESULT (I - II) | | | 149 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 42 708.00 | 6 073.00 | | 42 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 275 762.00 | 144 323.00 | | 275 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 380.00 | 111 210.00 | | 169 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 382.00 | 33 112.00 | | 106 382.00 |
| |
| 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 | 3 360.00 | 3 360.00 | | 3 360.00 |
8K Other liabilities (including liabilities related to repo transactions) | 117.00 | 117.00 | | 117.00 |
UX Other trade receivables | 11 717.00 | | | 11 717.00 |
UY Staff and related accounts | 8 460.00 | | | 8 460.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 177.00 | 20 177.00 | | 20 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 109.00 | 40 109.00 | | 40 109.00 |
