| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 284 893.00 | | 284 893.00 | 284 893.00 |
CF Cash and cash equivalents | 241 977.00 | | 241 977.00 | 241 977.00 |
CJ TOTAL (II) | 526 870.00 | | 526 870.00 | 526 870.00 |
CO Grand total (0 to V) | 526 870.00 | | 526 870.00 | 526 870.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 451 952.00 | 400 462.00 | | 451 952.00 |
DL TOTAL (I) | 492 652.00 | 441 162.00 | | 492 652.00 |
DX Trade payables and related accounts | 14 534.00 | 238 703.00 | | 14 534.00 |
DY Tax and social security liabilities | 19 684.00 | 95 991.00 | | 19 684.00 |
EC TOTAL (IV) | 34 218.00 | 334 695.00 | | 34 218.00 |
EE Grand total (I to V) | 526 870.00 | 775 857.00 | | 526 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 113 746.00 | | 1 113 746.00 | 1 113 746.00 |
FJ Net sales | 1 113 746.00 | | 1 113 746.00 | 1 113 746.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 200 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 313 747.00 | |
FW Other purchases and external expenses | | | 1 140 579.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 141 292.00 | |
GG - OPERATING RESULT (I - II) | | | 172 455.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GL Other interest and similar income | | | 5 473.00 | |
GP Total financial income (V) | | | 505 473.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 505 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 677 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 225 976.00 | 218 412.00 | | 225 976.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 819 220.00 | 1 822 236.00 | | 1 819 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 367 268.00 | 1 421 773.00 | | 1 367 268.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 451 952.00 | 400 463.00 | | 451 952.00 |
| |
| 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 | 14 534.00 | 14 534.00 | | 14 534.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 684.00 | 19 684.00 | | 19 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 893.00 | 284 893.00 | | 284 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 218.00 | 34 218.00 | | 34 218.00 |
