| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 373.00 | | 4 373.00 | 4 373.00 |
BZ Other receivables | 766 268.00 | | 766 268.00 | 766 268.00 |
CF Cash and cash equivalents | 9 363.00 | | 9 363.00 | 9 363.00 |
CJ TOTAL (II) | 780 004.00 | | 780 004.00 | 780 004.00 |
CO Grand total (0 to V) | 780 004.00 | | 780 004.00 | 780 004.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 8 397.00 | 7 904.00 | | 8 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 393.00 | 148 493.00 | | 135 393.00 |
DL TOTAL (I) | 184 490.00 | 197 097.00 | | 184 490.00 |
DX Trade payables and related accounts | 201 924.00 | 202 599.00 | | 201 924.00 |
DY Tax and social security liabilities | 17 052.00 | 7 400.00 | | 17 052.00 |
EB Prepaid income (2) | 376 539.00 | 335 025.00 | | 376 539.00 |
EC TOTAL (IV) | 595 514.00 | 545 024.00 | | 595 514.00 |
EE Grand total (I to V) | 780 004.00 | 742 121.00 | | 780 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 335 904.00 | | 2 335 904.00 | 2 335 904.00 |
FJ Net sales | 2 335 904.00 | | 2 335 904.00 | 2 335 904.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 2 335 908.00 | |
FW Other purchases and external expenses | | | 1 886 892.00 | |
FX Taxes, duties, and similar payments | | | 216 125.00 | |
GE Other Expenses | | | 30 002.00 | |
GF Total Operating Expenses (II) | | | 2 133 018.00 | |
GG - OPERATING RESULT (I - II) | | | 202 890.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200.00 | |
GP Total financial income (V) | | | 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 203 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 67 697.00 | 74 247.00 | | 67 697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 336 108.00 | 2 270 298.00 | | 2 336 108.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 200 715.00 | 2 121 805.00 | | 2 200 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 135 393.00 | 148 493.00 | | 135 393.00 |
| |
| 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 | 201 924.00 | 201 924.00 | | 201 924.00 |
8L Deferred income | 376 539.00 | 376 539.00 | | 376 539.00 |
UX Other trade receivables | 4 373.00 | | | 4 373.00 |
VB VAT | 17.00 | | | 17.00 |
VC Group and associates | 608 551.00 | | | 608 551.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 052.00 | 17 052.00 | | 17 052.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157 700.00 | | | 157 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 770 641.00 | 770 641.00 | | 770 641.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 595 514.00 | 595 514.00 | | 595 514.00 |
