| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 900.00 | 2 900.00 | | 2 900.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 3 900.00 | 2 900.00 | 1 000.00 | 3 900.00 |
BX Customers and related accounts | 174 697.00 | 13 256.00 | 161 441.00 | 174 697.00 |
BZ Other receivables | 134 360.00 | | 134 360.00 | 134 360.00 |
CF Cash and cash equivalents | 36 150.00 | | 36 150.00 | 36 150.00 |
CJ TOTAL (II) | 345 207.00 | 13 256.00 | 331 951.00 | 345 207.00 |
CO Grand total (0 to V) | 349 107.00 | 16 156.00 | 332 951.00 | 349 107.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DH Retained earnings | -176 035.00 | | | -176 035.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 697.00 | | | 5 697.00 |
DL TOTAL (I) | -155 338.00 | | | -155 338.00 |
DU Loans and Debts from Credit Institutions (3) | 124.00 | | | 124.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 141.00 | | | 116 141.00 |
DX Trade payables and related accounts | 177 084.00 | | | 177 084.00 |
DY Tax and social security liabilities | 194 940.00 | | | 194 940.00 |
EC TOTAL (IV) | 488 289.00 | | | 488 289.00 |
EE Grand total (I to V) | 332 951.00 | | | 332 951.00 |
EG Accrued income and payables due within one year | 488 165.00 | | | 488 165.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 124.00 | | | 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 67 593.00 | 517 785.00 | 585 378.00 | 67 593.00 |
FJ Net sales | 67 593.00 | 517 785.00 | 585 378.00 | 67 593.00 |
FR Total operating income (I) | | | 585 378.00 | |
FS Purchases of goods (including customs duties) | | | 3 868.00 | |
FU Purchases of raw materials and other supplies | | | 11 593.00 | |
FW Other purchases and external expenses | | | 197 952.00 | |
FX Taxes, duties, and similar payments | | | 5 968.00 | |
FY Salaries and Wages | | | 277 058.00 | |
FZ Social Security Contributions | | | 77 069.00 | |
GE Other Expenses | | | 886.00 | |
GF Total Operating Expenses (II) | | | 574 394.00 | |
GG - OPERATING RESULT (I - II) | | | 10 984.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 287.00 | | | 5 287.00 |
HH Total exceptional expenses (VIII) | 5 287.00 | | | 5 287.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 287.00 | | | -5 287.00 |
HL TOTAL REVENUE (I + III + V + VII) | 585 378.00 | | | 585 378.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 579 681.00 | | | 579 681.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 697.00 | | | 5 697.00 |
