| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 668.00 | 16 055.00 | 2 614.00 | 18 668.00 |
BH Other financial assets | 19 453.00 | | 19 453.00 | 19 453.00 |
BJ TOTAL (I) | 38 121.00 | 16 055.00 | 22 066.00 | 38 121.00 |
BX Customers and related accounts | 117 167.00 | | 117 167.00 | 117 167.00 |
BZ Other receivables | 65 124.00 | | 65 124.00 | 65 124.00 |
CF Cash and cash equivalents | 76 847.00 | | 76 847.00 | 76 847.00 |
CH Prepaid expenses | 8 609.00 | | 8 609.00 | 8 609.00 |
CJ TOTAL (II) | 267 747.00 | | 267 747.00 | 267 747.00 |
CO Grand total (0 to V) | 305 867.00 | 16 055.00 | 289 813.00 | 305 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 020.00 | 23 020.00 | | 23 020.00 |
DB Share, merger, contribution premiums, etc. | 41 490.00 | 41 490.00 | | 41 490.00 |
DD Legal reserve (1) | 2 302.00 | 2 302.00 | | 2 302.00 |
DH Retained earnings | 126 684.00 | 125 583.00 | | 126 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 239.00 | 1 101.00 | | 1 239.00 |
DL TOTAL (I) | 194 735.00 | 193 496.00 | | 194 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300.00 | | | 300.00 |
DX Trade payables and related accounts | 66 646.00 | 41 661.00 | | 66 646.00 |
DY Tax and social security liabilities | 27 511.00 | 57 041.00 | | 27 511.00 |
EA Other liabilities | 620.00 | 8 816.00 | | 620.00 |
EC TOTAL (IV) | 95 077.00 | 107 518.00 | | 95 077.00 |
EE Grand total (I to V) | 289 813.00 | 301 015.00 | | 289 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 458 710.00 | | 458 710.00 | 458 710.00 |
FJ Net sales | 458 710.00 | | 458 710.00 | 458 710.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 458 716.00 | |
FW Other purchases and external expenses | | | 338 737.00 | |
FX Taxes, duties, and similar payments | | | 961.00 | |
FY Salaries and Wages | | | 120 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 614.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 462 313.00 | |
GG - OPERATING RESULT (I - II) | | | -3 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 597.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 456.00 | | | 5 456.00 |
HD Total exceptional income (VII) | 5 456.00 | | | 5 456.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 456.00 | | | 5 456.00 |
HK Income tax | 620.00 | 550.00 | | 620.00 |
HL TOTAL REVENUE (I + III + V + VII) | 464 173.00 | 749 617.00 | | 464 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 462 933.00 | 748 515.00 | | 462 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 239.00 | 1 101.00 | | 1 239.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 300.00 | 300.00 | | 300.00 |
8B Suppliers and Related Accounts | 66 646.00 | 66 646.00 | | 66 646.00 |
8K Other liabilities (including liabilities related to repo transactions) | 620.00 | 620.00 | | 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 210 352.00 | 190 899.00 | 19 453.00 | 210 352.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 077.00 | 95 077.00 | | 95 077.00 |
