| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 277 747.00 | | 277 747.00 | 277 747.00 |
CF Cash and cash equivalents | 71 425.00 | | 71 425.00 | 71 425.00 |
CJ TOTAL (II) | 349 172.00 | | 349 172.00 | 349 172.00 |
CO Grand total (0 to V) | 349 172.00 | | 349 172.00 | 349 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | | | 7 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 058.00 | | | 12 058.00 |
DL TOTAL (I) | 19 058.00 | | | 19 058.00 |
DP Provisions for Risks | 15 017.00 | | | 15 017.00 |
DQ Provisions for Expenses | 355.00 | | | 355.00 |
DR TOTAL (IV) | 15 372.00 | | | 15 372.00 |
DX Trade payables and related accounts | 2 811.00 | | | 2 811.00 |
DY Tax and social security liabilities | 311 931.00 | | | 311 931.00 |
EC TOTAL (IV) | 314 742.00 | | | 314 742.00 |
EE Grand total (I to V) | 349 172.00 | | | 349 172.00 |
EG Accrued income and payables due within one year | 314 742.00 | | | 314 742.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 281 757.00 | | 1 281 757.00 | 1 281 757.00 |
FJ Net sales | 1 281 757.00 | | 1 281 757.00 | 1 281 757.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 281 759.00 | |
FW Other purchases and external expenses | | | 258 629.00 | |
FX Taxes, duties, and similar payments | | | 11 658.00 | |
FY Salaries and Wages | | | 703 704.00 | |
FZ Social Security Contributions | | | 281 385.00 | |
GB Operating Expenses - Provisions | | | 15 372.00 | |
GF Total Operating Expenses (II) | | | 1 270 749.00 | |
GG - OPERATING RESULT (I - II) | | | 11 010.00 | |
GL Other interest and similar income | | | 2 674.00 | |
GP Total financial income (V) | | | 2 674.00 | |
GR Interest and similar expenses | | | 1 625.00 | |
GU Total financial expenses (VI) | | | 1 625.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 284 432.00 | | | 1 284 432.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 272 374.00 | | | 1 272 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 058.00 | | | 12 058.00 |