| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 100 000.00 | | 100 000.00 | 100 000.00 |
AR Technical installations, industrial equipment and tools | 7 650.00 | 2 345.00 | 5 305.00 | 7 650.00 |
BH Other financial assets | 35.00 | | 35.00 | 35.00 |
BJ TOTAL (I) | 107 685.00 | 2 345.00 | 105 340.00 | 107 685.00 |
BZ Other receivables | 37 336.00 | | 37 336.00 | 37 336.00 |
CF Cash and cash equivalents | 305 483.00 | | 305 483.00 | 305 483.00 |
CJ TOTAL (II) | 342 819.00 | | 342 819.00 | 342 819.00 |
CO Grand total (0 to V) | 450 504.00 | 2 345.00 | 448 159.00 | 450 504.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 6 133.00 | 1 009.00 | | 6 133.00 |
DH Retained earnings | 289 279.00 | 191 924.00 | | 289 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 504.00 | 102 479.00 | | 25 504.00 |
DL TOTAL (I) | 425 916.00 | 400 413.00 | | 425 916.00 |
DX Trade payables and related accounts | 846.00 | 820.00 | | 846.00 |
DY Tax and social security liabilities | 19 905.00 | 46 776.00 | | 19 905.00 |
EA Other liabilities | 1 492.00 | 1 492.00 | | 1 492.00 |
EC TOTAL (IV) | 22 243.00 | 49 087.00 | | 22 243.00 |
EE Grand total (I to V) | 448 159.00 | 449 500.00 | | 448 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 100 005.00 | |
FW Other purchases and external expenses | | | 9 553.00 | |
FX Taxes, duties, and similar payments | | | 925.00 | |
FY Salaries and Wages | | | 39 456.00 | |
FZ Social Security Contributions | | | 17 717.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 345.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 70 001.00 | |
GG - OPERATING RESULT (I - II) | | | 30 004.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 500.00 | 40 757.00 | | 4 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 005.00 | 200 251.00 | | 100 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 501.00 | 97 772.00 | | 74 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 504.00 | 102 479.00 | | 25 504.00 |
| |
| 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 | 846.00 | 846.00 | | 846.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 492.00 | 1 492.00 | | 1 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 371.00 | 37 336.00 | 35.00 | 37 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 243.00 | 22 243.00 | | 22 243.00 |
