| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 332 917.00 | | 332 917.00 | 332 917.00 |
BZ Other receivables | 60 930.00 | | 60 930.00 | 60 930.00 |
CF Cash and cash equivalents | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 393 892.00 | | 393 892.00 | 393 892.00 |
CO Grand total (0 to V) | 393 892.00 | | 393 892.00 | 393 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 622.00 | | 5 000.00 |
DG Other reserves | 11 817.00 | 11 817.00 | | 11 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 574.00 | 203 795.00 | | 103 574.00 |
DL TOTAL (I) | 170 391.00 | 266 235.00 | | 170 391.00 |
DU Loans and Debts from Credit Institutions (3) | 18 448.00 | 7 608.00 | | 18 448.00 |
DX Trade payables and related accounts | 10 819.00 | 47 903.00 | | 10 819.00 |
DY Tax and social security liabilities | 42 933.00 | 45 198.00 | | 42 933.00 |
EA Other liabilities | 151 300.00 | 151 616.00 | | 151 300.00 |
EC TOTAL (IV) | 223 501.00 | 252 324.00 | | 223 501.00 |
EE Grand total (I to V) | 393 892.00 | 518 559.00 | | 393 892.00 |
| |
| 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 | 1 326 150.00 | | 1 326 150.00 | 1 326 150.00 |
FJ Net sales | 1 326 150.00 | | 1 326 150.00 | 1 326 150.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 326 152.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 1 168 864.00 | |
FX Taxes, duties, and similar payments | | | 2 262.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 171 129.00 | |
GG - OPERATING RESULT (I - II) | | | 155 023.00 | |
GR Interest and similar expenses | | | 3 965.00 | |
GU Total financial expenses (VI) | | | 3 965.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 151 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 882.00 | | | 4 882.00 |
HD Total exceptional income (VII) | 4 882.00 | | | 4 882.00 |
HE Exceptional expenses on management operations | 588.00 | 1 585.00 | | 588.00 |
HH Total exceptional expenses (VIII) | 588.00 | 1 585.00 | | 588.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 294.00 | -1 585.00 | | 4 294.00 |
HK Income tax | 51 778.00 | 101 883.00 | | 51 778.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 331 033.00 | 1 195 787.00 | | 1 331 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 227 460.00 | 991 991.00 | | 1 227 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 574.00 | 203 795.00 | | 103 574.00 |
| |
| 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 | 10 819.00 | 10 819.00 | | 10 819.00 |
UX Other trade receivables | 332 917.00 | | | 332 917.00 |
VB VAT | 1 803.00 | | | 1 803.00 |
VC Group and associates | 50 114.00 | | | 50 114.00 |
VG Loans with a maturity of up to one year at origin | 18 448.00 | 18 448.00 | | 18 448.00 |
VI Group and Associates | 151 300.00 | 151 300.00 | | 151 300.00 |
VM Income taxes | 6 220.00 | | | 6 220.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 793.00 | | | 2 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 393 847.00 | 393 847.00 | | 393 847.00 |
VW VAT | 42 933.00 | 42 933.00 | | 42 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 223 501.00 | 223 501.00 | | 223 501.00 |
