| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 740.00 | | 740.00 | 740.00 |
CD Marketable securities | 263 149.00 | | 263 149.00 | 263 149.00 |
CF Cash and cash equivalents | 4 205.00 | | 4 205.00 | 4 205.00 |
CJ TOTAL (II) | 268 094.00 | | 268 094.00 | 268 094.00 |
CO Grand total (0 to V) | 268 095.00 | | 268 095.00 | 268 095.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 624.00 | 7 624.00 | | 7 624.00 |
DD Legal reserve (1) | 984.00 | 984.00 | | 984.00 |
DH Retained earnings | 134 140.00 | 31 083.00 | | 134 140.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 718.00 | 103 057.00 | | 104 718.00 |
DL TOTAL (I) | 247 466.00 | 142 748.00 | | 247 466.00 |
DX Trade payables and related accounts | 5 100.00 | 2 880.00 | | 5 100.00 |
DY Tax and social security liabilities | 836.00 | | | 836.00 |
EA Other liabilities | 14 693.00 | 4 621.00 | | 14 693.00 |
EC TOTAL (IV) | 20 629.00 | 7 501.00 | | 20 629.00 |
EE Grand total (I to V) | 268 095.00 | 150 249.00 | | 268 095.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 288 858.00 | | 288 858.00 | 288 858.00 |
FJ Net sales | 288 858.00 | | 288 858.00 | 288 858.00 |
FR Total operating income (I) | | | 288 858.00 | |
FW Other purchases and external expenses | | | 1 843.00 | |
FX Taxes, duties, and similar payments | | | 18 713.00 | |
FY Salaries and Wages | | | 100 000.00 | |
FZ Social Security Contributions | | | 34 428.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 154 985.00 | |
GG - OPERATING RESULT (I - II) | | | 133 874.00 | |
GO Net income from sales of marketable securities | | | 724.00 | |
GP Total financial income (V) | | | 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 134 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 29 880.00 | 29 044.00 | | 29 880.00 |
HL TOTAL REVENUE (I + III + V + VII) | 289 583.00 | 285 112.00 | | 289 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 865.00 | 182 055.00 | | 184 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 718.00 | 103 057.00 | | 104 718.00 |
| |
| 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 | 5 100.00 | 5 100.00 | | 5 100.00 |
8E Income Taxes | 836.00 | 836.00 | | 836.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 693.00 | 14 693.00 | | 14 693.00 |
VB VAT | 740.00 | | | 740.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 740.00 | 740.00 | | 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 629.00 | 20 629.00 | | 20 629.00 |
