| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 8 640.00 | | 8 640.00 | 8 640.00 |
BZ Other receivables | 3 132.00 | | 3 132.00 | 3 132.00 |
CF Cash and cash equivalents | 192 827.00 | | 192 827.00 | 192 827.00 |
CJ TOTAL (II) | 204 599.00 | | 204 599.00 | 204 599.00 |
CO Grand total (0 to V) | 204 599.00 | | 204 599.00 | 204 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 76 110.00 | 75 899.00 | | 76 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 963.00 | 73 211.00 | | 66 963.00 |
DL TOTAL (I) | 148 573.00 | 154 610.00 | | 148 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 867.00 | 114 533.00 | | 51 867.00 |
DX Trade payables and related accounts | 1 746.00 | 1 757.00 | | 1 746.00 |
DY Tax and social security liabilities | 2 413.00 | 7 020.00 | | 2 413.00 |
EC TOTAL (IV) | 56 026.00 | 123 310.00 | | 56 026.00 |
EE Grand total (I to V) | 204 599.00 | 277 920.00 | | 204 599.00 |
EG Accrued income and payables due within one year | 56 026.00 | 123 310.00 | | 56 026.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 527.00 | | 102 527.00 | 102 527.00 |
FJ Net sales | 102 527.00 | | 102 527.00 | 102 527.00 |
FR Total operating income (I) | | | 102 527.00 | |
FU Purchases of raw materials and other supplies | | | 126.00 | |
FW Other purchases and external expenses | | | 5 343.00 | |
FX Taxes, duties, and similar payments | | | 3 455.00 | |
FZ Social Security Contributions | | | 3 642.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 566.00 | |
GG - OPERATING RESULT (I - II) | | | 89 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 22 998.00 | 26 122.00 | | 22 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 527.00 | 115 920.00 | | 102 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 564.00 | 42 709.00 | | 35 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 963.00 | 73 211.00 | | 66 963.00 |
| |
| 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 | 1 746.00 | 1 746.00 | | 1 746.00 |
UX Other trade receivables | 8 640.00 | | | 8 640.00 |
VB VAT | 8.00 | | | 8.00 |
VI Group and Associates | 51 867.00 | 51 867.00 | | 51 867.00 |
VM Income taxes | 3 124.00 | | | 3 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 772.00 | 11 772.00 | | 11 772.00 |
VW VAT | 2 413.00 | 2 413.00 | | 2 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 026.00 | 56 026.00 | | 56 026.00 |
