| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 766.00 | 635.00 | 130.00 | 766.00 |
BJ TOTAL (I) | 766.00 | 635.00 | 130.00 | 766.00 |
BX Customers and related accounts | 103 729.00 | | 103 729.00 | 103 729.00 |
BZ Other receivables | 869.00 | | 869.00 | 869.00 |
CF Cash and cash equivalents | 266 696.00 | | 266 696.00 | 266 696.00 |
CH Prepaid expenses | 5 670.00 | | 5 670.00 | 5 670.00 |
CJ TOTAL (II) | 376 967.00 | | 376 967.00 | 376 967.00 |
CO Grand total (0 to V) | 377 733.00 | 635.00 | 377 098.00 | 377 733.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 500.00 | 60 500.00 | | 60 500.00 |
DD Legal reserve (1) | 6 050.00 | 6 050.00 | | 6 050.00 |
DG Other reserves | 9 668.00 | 10 078.00 | | 9 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 220 440.00 | 175 040.00 | | 220 440.00 |
DL TOTAL (I) | 296 659.00 | 251 668.00 | | 296 659.00 |
DX Trade payables and related accounts | 6 786.00 | 10 717.00 | | 6 786.00 |
DY Tax and social security liabilities | 60 637.00 | 32 011.00 | | 60 637.00 |
EA Other liabilities | 13 015.00 | 7 833.00 | | 13 015.00 |
EC TOTAL (IV) | 80 438.00 | 50 562.00 | | 80 438.00 |
EE Grand total (I to V) | 377 098.00 | 302 231.00 | | 377 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 449 580.00 | | 449 580.00 | 449 580.00 |
FJ Net sales | 449 580.00 | | 449 580.00 | 449 580.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 449 582.00 | |
FW Other purchases and external expenses | | | 131 526.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 383.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 132 355.00 | |
GG - OPERATING RESULT (I - II) | | | 317 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 317 226.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 5.00 | | |
HH Total exceptional expenses (VIII) | | 5.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5.00 | | |
HK Income tax | 96 786.00 | 77 040.00 | | 96 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 449 582.00 | 400 203.00 | | 449 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 141.00 | 225 163.00 | | 229 141.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 220 440.00 | 175 040.00 | | 220 440.00 |
| |
| 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 | 6 786.00 | 6 786.00 | | 6 786.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 015.00 | 13 015.00 | | 13 015.00 |
VQ Other Taxes, Duties, and Similar Debts | 60 637.00 | 60 637.00 | | 60 637.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 269.00 | 110 269.00 | | 110 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 439.00 | 80 439.00 | | 80 439.00 |
