| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 729 855.00 | 95 623.00 | 634 232.00 | 729 855.00 |
BZ Other receivables | 67 832.00 | | 67 832.00 | 67 832.00 |
CF Cash and cash equivalents | 96 086.00 | | 96 086.00 | 96 086.00 |
CJ TOTAL (II) | 893 772.00 | 95 623.00 | 798 149.00 | 893 772.00 |
CO Grand total (0 to V) | 893 772.00 | 95 623.00 | 798 149.00 | 893 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 120 000.00 | 1 120 000.00 | | 1 120 000.00 |
DH Retained earnings | -1 124 838.00 | -1 086 363.00 | | -1 124 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 335.00 | -38 475.00 | | 21 335.00 |
DL TOTAL (I) | 16 497.00 | -4 838.00 | | 16 497.00 |
DV Miscellaneous Loans and Financial Debts (4) | 357.00 | 27 134.00 | | 357.00 |
DX Trade payables and related accounts | 639 575.00 | 401 650.00 | | 639 575.00 |
DY Tax and social security liabilities | 133 288.00 | 163 423.00 | | 133 288.00 |
EA Other liabilities | 8 431.00 | 8 431.00 | | 8 431.00 |
EC TOTAL (IV) | 781 652.00 | 600 638.00 | | 781 652.00 |
EE Grand total (I to V) | 798 149.00 | 595 800.00 | | 798 149.00 |
EG Accrued income and payables due within one year | 781 652.00 | 600 638.00 | | 781 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 277 532.00 | 58 405.00 | 1 335 937.00 | 1 277 532.00 |
FJ Net sales | 1 277 532.00 | 58 405.00 | 1 335 937.00 | 1 277 532.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 335 941.00 | |
FW Other purchases and external expenses | | | 1 283 472.00 | |
FX Taxes, duties, and similar payments | | | 2 052.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 28 968.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 314 494.00 | |
GG - OPERATING RESULT (I - II) | | | 21 447.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 23 280.00 | | |
HD Total exceptional income (VII) | | 23 280.00 | | |
HE Exceptional expenses on management operations | 112.00 | | | 112.00 |
HH Total exceptional expenses (VIII) | 112.00 | | | 112.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -112.00 | 23 280.00 | | -112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 335 941.00 | 1 155 340.00 | | 1 335 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 314 606.00 | 1 193 815.00 | | 1 314 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 335.00 | -38 475.00 | | 21 335.00 |
| |
| 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 | 639 575.00 | 639 575.00 | | 639 575.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 789.00 | 8 789.00 | | 8 789.00 |
UX Other trade receivables | 729 855.00 | | | 729 855.00 |
VP Miscellaneous | 67 832.00 | | | 67 832.00 |
VQ Other Taxes, Duties, and Similar Debts | 133 288.00 | 133 288.00 | | 133 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 797 686.00 | 797 686.00 | | 797 686.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 781 652.00 | 781 652.00 | | 781 652.00 |
