| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 90.00 | | 90.00 | 90.00 |
BX Customers and related accounts | 14 799.00 | | 14 799.00 | 14 799.00 |
BZ Other receivables | 413 279.00 | | 413 279.00 | 413 279.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 428 078.00 | | 428 078.00 | 428 078.00 |
CO Grand total (0 to V) | 428 168.00 | | 428 168.00 | 428 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 6 025.00 | 6 025.00 | | 6 025.00 |
DH Retained earnings | | 1 485 531.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 262 485.00 | 80 652.00 | | 262 485.00 |
DL TOTAL (I) | 276 010.00 | 1 579 708.00 | | 276 010.00 |
DX Trade payables and related accounts | 46 441.00 | 33 286.00 | | 46 441.00 |
DY Tax and social security liabilities | 105 717.00 | 492 615.00 | | 105 717.00 |
EC TOTAL (IV) | 152 158.00 | 525 901.00 | | 152 158.00 |
ED (V) | | 277 335.00 | | |
EE Grand total (I to V) | 428 168.00 | 2 382 945.00 | | 428 168.00 |
EG Accrued income and payables due within one year | 152 158.00 | 525 901.00 | | 152 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 977 747.00 | 1 977 747.00 | |
FJ Net sales | | 1 977 747.00 | 1 977 747.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 977 747.00 | |
FW Other purchases and external expenses | | | 142 202.00 | |
FX Taxes, duties, and similar payments | | | 44 233.00 | |
FY Salaries and Wages | | | 1 317 247.00 | |
FZ Social Security Contributions | | | 474 064.00 | |
GF Total Operating Expenses (II) | | | 1 977 747.00 | |
GG - OPERATING RESULT (I - II) | | | | |
GL Other interest and similar income | | | 8 366.00 | |
GN Positive exchange differences | | | 282 411.00 | |
GP Total financial income (V) | | | 290 777.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 28 252.00 | |
GU Total financial expenses (VI) | | | 28 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 262 526.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 262 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 41.00 | | | 41.00 |
HH Total exceptional expenses (VIII) | 41.00 | | | 41.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -41.00 | | | -41.00 |
HK Income tax | | 38 381.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 268 525.00 | 3 317 172.00 | | 2 268 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 006 040.00 | 3 236 520.00 | | 2 006 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 262 485.00 | 80 652.00 | | 262 485.00 |
| |
| 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 | 90.00 | | | 90.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90.00 | |
I4 DECREASES Grand Total | | | 90.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 90.00 | | | 90.00 |
| |
| 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 | 46 441.00 | 46 441.00 | | 46 441.00 |
8D Social Security and Other Social Organizations | 102 522.00 | 102 522.00 | | 102 522.00 |
UT Other financial assets | 90.00 | | | 90.00 |
UX Other trade receivables | 14 799.00 | | | 14 799.00 |
VB VAT | 14 261.00 | | | 14 261.00 |
VC Group and associates | 349 605.00 | | | 349 605.00 |
VM Income taxes | 38 377.00 | | | 38 377.00 |
VP Miscellaneous | 11 036.00 | | | 11 036.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 195.00 | 3 195.00 | | 3 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 428 168.00 | 428 078.00 | 90.00 | 428 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 158.00 | 152 158.00 | | 152 158.00 |
