| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 28 223.00 | 13 864.00 | 14 359.00 | 28 223.00 |
BJ TOTAL (I) | 28 223.00 | 13 864.00 | 14 359.00 | 28 223.00 |
BX Customers and related accounts | 62 450.00 | | 62 450.00 | 62 450.00 |
BZ Other receivables | 54 768.00 | | 54 768.00 | 54 768.00 |
CF Cash and cash equivalents | 515 079.00 | | 515 079.00 | 515 079.00 |
CH Prepaid expenses | 231.00 | | 231.00 | 231.00 |
CJ TOTAL (II) | 632 529.00 | | 632 529.00 | 632 529.00 |
CO Grand total (0 to V) | 660 752.00 | 13 864.00 | 646 888.00 | 660 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 248 118.00 | 285 460.00 | | 248 118.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 257 199.00 | 162 659.00 | | 257 199.00 |
DL TOTAL (I) | 510 818.00 | 453 618.00 | | 510 818.00 |
DX Trade payables and related accounts | 89 440.00 | 123 066.00 | | 89 440.00 |
DY Tax and social security liabilities | 46 630.00 | 2 666.00 | | 46 630.00 |
EC TOTAL (IV) | 136 070.00 | 125 732.00 | | 136 070.00 |
EE Grand total (I to V) | 646 888.00 | 579 351.00 | | 646 888.00 |
EG Accrued income and payables due within one year | 136 070.00 | 125 732.00 | | 136 070.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 811 391.00 | | 811 391.00 | 811 391.00 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 823 391.00 | | 823 391.00 | 823 391.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 823 393.00 | |
FS Purchases of goods (including customs duties) | | | 361 157.00 | |
FW Other purchases and external expenses | | | 83 578.00 | |
FX Taxes, duties, and similar payments | | | 528.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 114.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 451 378.00 | |
GG - OPERATING RESULT (I - II) | | | 372 015.00 | |
GL Other interest and similar income | | | 351.00 | |
GP Total financial income (V) | | | 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 372 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 115 166.00 | 70 846.00 | | 115 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 823 744.00 | 566 697.00 | | 823 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 566 544.00 | 404 038.00 | | 566 544.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 257 199.00 | 162 659.00 | | 257 199.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 16 223.00 | | | 16 223.00 |
I4 DECREASES Grand Total | | | 28 223.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 223.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 223.00 | | | 16 223.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 750.00 | 6 114.00 | | 7 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 750.00 | 6 114.00 | | 7 750.00 |
| |
| 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 | 89 440.00 | 89 440.00 | | 89 440.00 |
UX Other trade receivables | 62 450.00 | | | 62 450.00 |
VP Miscellaneous | 54 768.00 | | | 54 768.00 |
VQ Other Taxes, Duties, and Similar Debts | 46 630.00 | 46 630.00 | | 46 630.00 |
VS Prepaid expenses | 231.00 | | | 231.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 450.00 | 117 450.00 | | 117 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 070.00 | 136 070.00 | | 136 070.00 |
