| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 353.00 | | 1 353.00 | 1 353.00 |
CF Cash and cash equivalents | 1 512 464.00 | | 1 512 464.00 | 1 512 464.00 |
CJ TOTAL (II) | 1 513 817.00 | | 1 513 817.00 | 1 513 817.00 |
CO Grand total (0 to V) | 1 513 817.00 | | 1 513 817.00 | 1 513 817.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 000.00 | 65 000.00 | | 65 000.00 |
DH Retained earnings | -1 801 365.00 | -1 854 893.00 | | -1 801 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 067 966.00 | 53 528.00 | | 1 067 966.00 |
DL TOTAL (I) | -668 399.00 | -1 736 365.00 | | -668 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 355 940.00 | 1 433 155.00 | | 1 355 940.00 |
DX Trade payables and related accounts | 8 158.00 | 29 839.00 | | 8 158.00 |
DY Tax and social security liabilities | 382 411.00 | 115 545.00 | | 382 411.00 |
EA Other liabilities | 5 130.00 | 18 362.00 | | 5 130.00 |
EC TOTAL (IV) | 1 751 639.00 | 1 596 901.00 | | 1 751 639.00 |
ED (V) | 430 577.00 | 368 903.00 | | 430 577.00 |
EE Grand total (I to V) | 1 513 817.00 | 229 439.00 | | 1 513 817.00 |
EG Accrued income and payables due within one year | 1 751 639.00 | 1 596 901.00 | | 1 751 639.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 800 000.00 | | 1 800 000.00 | 1 800 000.00 |
FJ Net sales | 1 800 000.00 | | 1 800 000.00 | 1 800 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 800 001.00 | |
FW Other purchases and external expenses | | | 702 717.00 | |
FX Taxes, duties, and similar payments | | | 512.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 703 230.00 | |
GG - OPERATING RESULT (I - II) | | | 1 096 771.00 | |
GR Interest and similar expenses | | | 400.00 | |
GU Total financial expenses (VI) | | | 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 096 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 740.00 | 180.00 | | 740.00 |
HH Total exceptional expenses (VIII) | 740.00 | 180.00 | | 740.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -740.00 | -180.00 | | -740.00 |
HK Income tax | 27 664.00 | | | 27 664.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 800 001.00 | 585 000.00 | | 1 800 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 732 035.00 | 531 472.00 | | 732 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 067 966.00 | 53 528.00 | | 1 067 966.00 |
| |
| 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 | 8 158.00 | 8 158.00 | | 8 158.00 |
8E Income Taxes | 27 664.00 | 27 664.00 | | 27 664.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 130.00 | 5 130.00 | | 5 130.00 |
VB VAT | 1 353.00 | | | 1 353.00 |
VI Group and Associates | 1 355 940.00 | 1 355 940.00 | | 1 355 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 353.00 | 1 353.00 | | 1 353.00 |
VW VAT | 354 747.00 | 354 747.00 | | 354 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 751 639.00 | 1 751 639.00 | | 1 751 639.00 |
