| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BX Customers and related accounts | 470 481.00 | | 470 481.00 | 470 481.00 |
BZ Other receivables | 120 584.00 | | 120 584.00 | 120 584.00 |
CF Cash and cash equivalents | 82 239.00 | | 82 239.00 | 82 239.00 |
CH Prepaid expenses | 453.00 | | 453.00 | 453.00 |
CJ TOTAL (II) | 673 757.00 | | 673 757.00 | 673 757.00 |
CO Grand total (0 to V) | 683 756.00 | | 683 756.00 | 683 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -194 106.00 | -217 536.00 | | -194 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 925.00 | 23 430.00 | | 44 925.00 |
DL TOTAL (I) | -148 082.00 | -193 006.00 | | -148 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 471 341.00 | 313 123.00 | | 471 341.00 |
DX Trade payables and related accounts | 62 974.00 | 72 097.00 | | 62 974.00 |
DY Tax and social security liabilities | 297 525.00 | 197 433.00 | | 297 525.00 |
EC TOTAL (IV) | 831 838.00 | 582 654.00 | | 831 838.00 |
EE Grand total (I to V) | 683 756.00 | 389 648.00 | | 683 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 510 682.00 | |
FJ Net sales | | | 1 510 682.00 | |
FQ Other income | | | 28 325.00 | |
FR Total operating income (I) | | | 1 539 007.00 | |
FW Other purchases and external expenses | | | 133 998.00 | |
FX Taxes, duties, and similar payments | | | 38 194.00 | |
FY Salaries and Wages | | | 1 049 211.00 | |
FZ Social Security Contributions | | | 266 301.00 | |
GE Other Expenses | | | 38.00 | |
GF Total Operating Expenses (II) | | | 1 487 742.00 | |
GG - OPERATING RESULT (I - II) | | | 51 265.00 | |
GU Total financial expenses (VI) | | | 6 341.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 539 007.00 | 1 110 899.00 | | 1 539 007.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 494 082.00 | 1 087 469.00 | | 1 494 082.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 925.00 | 23 430.00 | | 44 925.00 |
| |
| 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 | 62 974.00 | 62 974.00 | | 62 974.00 |
8K Other liabilities (including liabilities related to repo transactions) | 471 341.00 | 471 341.00 | | 471 341.00 |
VQ Other Taxes, Duties, and Similar Debts | 297 524.00 | 297 524.00 | | 297 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 591 517.00 | 591 517.00 | | 591 517.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 831 838.00 | 831 838.00 | | 831 838.00 |
