| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 326 809.00 | | 1 326 809.00 | 1 326 809.00 |
BZ Other receivables | 136 708.00 | | 136 708.00 | 136 708.00 |
CF Cash and cash equivalents | 2 228 821.00 | | 2 228 821.00 | 2 228 821.00 |
CH Prepaid expenses | 39 598.00 | | 39 598.00 | 39 598.00 |
CJ TOTAL (II) | 3 731 936.00 | | 3 731 936.00 | 3 731 936.00 |
CO Grand total (0 to V) | 3 731 936.00 | | 3 731 936.00 | 3 731 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -786 450.00 | | | -786 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 786 450.00 | | | 786 450.00 |
DL TOTAL (I) | 3 000.00 | 3 000.00 | | 3 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 962 774.00 | 176 324.00 | | 962 774.00 |
DX Trade payables and related accounts | 1 069 396.00 | 1 816 790.00 | | 1 069 396.00 |
DY Tax and social security liabilities | 611 457.00 | 267 312.00 | | 611 457.00 |
EB Prepaid income (2) | 1 085 309.00 | 55 420.00 | | 1 085 309.00 |
EC TOTAL (IV) | 3 728 936.00 | 2 315 846.00 | | 3 728 936.00 |
EE Grand total (I to V) | 3 731 936.00 | 2 318 846.00 | | 3 731 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 9 999 997.00 | |
FJ Net sales | | | 9 999 997.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 950.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 10 003 950.00 | |
FW Other purchases and external expenses | | | 8 702 931.00 | |
FX Taxes, duties, and similar payments | | | 40 651.00 | |
FY Salaries and Wages | | | 330 177.00 | |
FZ Social Security Contributions | | | 143 709.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 9 217 470.00 | |
GG - OPERATING RESULT (I - II) | | | 786 480.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 786 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 003 950.00 | 2 336 832.00 | | 10 003 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 217 500.00 | 2 336 832.00 | | 9 217 500.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 786 450.00 | | | 786 450.00 |
| |
| 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 | 962 774.00 | 962 774.00 | | 962 774.00 |
8B Suppliers and Related Accounts | 1 069 396.00 | 1 069 396.00 | | 1 069 396.00 |
8L Deferred income | 1 085 309.00 | 1 085 309.00 | | 1 085 309.00 |
UX Other trade receivables | 1 326 809.00 | | | 1 326 809.00 |
VB VAT | 130 393.00 | | | 130 393.00 |
VG Loans with a maturity of up to one year at origin | | 5.00 | | |
VP Miscellaneous | 6 315.00 | | | 6 315.00 |
VQ Other Taxes, Duties, and Similar Debts | 611 457.00 | 611 457.00 | | 611 457.00 |
VS Prepaid expenses | 39 598.00 | | | 39 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 503 115.00 | 1 503 115.00 | | 1 503 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 728 936.00 | 3 728 936.00 | | 3 728 936.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | 1.00 | | 5.00 |
