| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 545.00 | 2 545.00 | | 2 545.00 |
BJ TOTAL (I) | 2 545.00 | 2 545.00 | | 2 545.00 |
BX Customers and related accounts | 10 000.00 | | 10 000.00 | 10 000.00 |
BZ Other receivables | 241 627.00 | | 241 627.00 | 241 627.00 |
CF Cash and cash equivalents | 462 661.00 | | 462 661.00 | 462 661.00 |
CH Prepaid expenses | 1 388.00 | | 1 388.00 | 1 388.00 |
CJ TOTAL (II) | 715 676.00 | | 715 676.00 | 715 676.00 |
CO Grand total (0 to V) | 718 221.00 | 2 545.00 | 715 676.00 | 718 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DH Retained earnings | 516 793.00 | 511 417.00 | | 516 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 575.00 | 5 376.00 | | 73 575.00 |
DL TOTAL (I) | 639 868.00 | 566 293.00 | | 639 868.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 006.00 | 2 846.00 | | 2 006.00 |
DX Trade payables and related accounts | 47 500.00 | | | 47 500.00 |
DY Tax and social security liabilities | 26 302.00 | 3 499.00 | | 26 302.00 |
EC TOTAL (IV) | 75 808.00 | 6 345.00 | | 75 808.00 |
EE Grand total (I to V) | 715 676.00 | 572 638.00 | | 715 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 407 932.00 | | 407 932.00 | 407 932.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 198.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 408 132.00 | |
FW Other purchases and external expenses | | | 311 493.00 | |
FX Taxes, duties, and similar payments | | | 1 100.00 | |
GE Other Expenses | | | 86.00 | |
GF Total Operating Expenses (II) | | | 314 953.00 | |
GG - OPERATING RESULT (I - II) | | | 93 179.00 | |
GL Other interest and similar income | | | 6 698.00 | |
GP Total financial income (V) | | | 6 698.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 26 302.00 | 949.00 | | 26 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 414 830.00 | 47 824.00 | | 414 830.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 341 255.00 | 42 448.00 | | 341 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 575.00 | 5 376.00 | | 73 575.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 171.00 | | 1 374.00 | 1 171.00 |
I4 DECREASES Grand Total | | | 2 545.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 545.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 171.00 | | 1 374.00 | 1 171.00 |
| |
| 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 | 47 500.00 | 47 500.00 | | 47 500.00 |
8E Income Taxes | 26 302.00 | 26 302.00 | | 26 302.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 006.00 | 2 006.00 | | 2 006.00 |
UX Other trade receivables | 10 000.00 | | | 10 000.00 |
VB VAT | 1 727.00 | | | 1 727.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 239 900.00 | | | 239 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 251 627.00 | 251 627.00 | | 251 627.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 808.00 | 75 808.00 | | 75 808.00 |
