| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 92 676.00 | 540.00 | 92 136.00 | 92 676.00 |
BZ Other receivables | 31 746.00 | | 31 746.00 | 31 746.00 |
CF Cash and cash equivalents | 48 141.00 | | 48 141.00 | 48 141.00 |
CJ TOTAL (II) | 172 563.00 | 540.00 | 172 024.00 | 172 563.00 |
CO Grand total (0 to V) | 172 563.00 | 540.00 | 172 024.00 | 172 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 904.00 | 4 904.00 | | 4 904.00 |
DD Legal reserve (1) | 490.00 | 490.00 | | 490.00 |
DG Other reserves | 31 206.00 | 25 544.00 | | 31 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 851.00 | 10 565.00 | | 6 851.00 |
DL TOTAL (I) | 43 451.00 | 41 504.00 | | 43 451.00 |
DX Trade payables and related accounts | 110 104.00 | 101 271.00 | | 110 104.00 |
DY Tax and social security liabilities | 17 808.00 | 13 497.00 | | 17 808.00 |
EA Other liabilities | 660.00 | | | 660.00 |
EC TOTAL (IV) | 128 573.00 | 114 768.00 | | 128 573.00 |
EE Grand total (I to V) | 172 024.00 | 156 272.00 | | 172 024.00 |
EG Accrued income and payables due within one year | 128 573.00 | 114 768.00 | | 128 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 103 998.00 | | 103 998.00 | 103 998.00 |
FJ Net sales | 103 998.00 | | 103 998.00 | 103 998.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 103 998.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 550.00 | |
FW Other purchases and external expenses | | | 94 410.00 | |
FX Taxes, duties, and similar payments | | | 978.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 95 938.00 | |
GG - OPERATING RESULT (I - II) | | | 8 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 209.00 | 1 864.00 | | 1 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 998.00 | 108 915.00 | | 103 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 147.00 | 98 349.00 | | 97 147.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 851.00 | 10 565.00 | | 6 851.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 540.00 | | | 540.00 |
7B Total provisions for depreciation | 540.00 | | | 540.00 |
7C Grand total | 540.00 | | | 540.00 |
| |
| 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 | 110 104.00 | 110 104.00 | | 110 104.00 |
8E Income Taxes | 1 209.00 | 1 209.00 | | 1 209.00 |
8K Other liabilities (including liabilities related to repo transactions) | 660.00 | 660.00 | | 660.00 |
UX Other trade receivables | 92 028.00 | | | 92 028.00 |
VA Doubtful or disputed receivables | 648.00 | | | 648.00 |
VB VAT | 31 746.00 | | | 31 746.00 |
VI Group and Associates | 9.00 | 9.00 | | 9.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 422.00 | 124 422.00 | | 124 422.00 |
VW VAT | 16 590.00 | 16 590.00 | | 16 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 573.00 | 128 573.00 | | 128 573.00 |
