| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 51.00 | | 51.00 | 51.00 |
BP Services in progress | 378.00 | | 378.00 | 378.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 81 650.00 | | 81 650.00 | 81 650.00 |
BZ Other receivables | 13 472.00 | | 13 472.00 | 13 472.00 |
CF Cash and cash equivalents | 35 523.00 | | 35 523.00 | 35 523.00 |
CH Prepaid expenses | 579.00 | | 579.00 | 579.00 |
CJ TOTAL (II) | 131 652.00 | | 131 652.00 | 131 652.00 |
CO Grand total (0 to V) | 131 652.00 | | 131 652.00 | 131 652.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 6 319.00 | | | 6 319.00 |
DH Retained earnings | | -903.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 614.00 | 8 222.00 | | 23 614.00 |
DL TOTAL (I) | 40 933.00 | 17 319.00 | | 40 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 10.00 | | |
DX Trade payables and related accounts | 72 832.00 | 65 112.00 | | 72 832.00 |
DY Tax and social security liabilities | 17 888.00 | 12 416.00 | | 17 888.00 |
EC TOTAL (IV) | 90 720.00 | 77 538.00 | | 90 720.00 |
EE Grand total (I to V) | 131 652.00 | 94 856.00 | | 131 652.00 |
EG Accrued income and payables due within one year | 90 720.00 | 77 536.00 | | 90 720.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 848.00 | | 136 848.00 | 136 848.00 |
FJ Net sales | 136 848.00 | | 136 848.00 | 136 848.00 |
FM Inventory production | | | 12.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 136 872.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | 34.00 | |
FW Other purchases and external expenses | | | 108 906.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 109 091.00 | |
GG - OPERATING RESULT (I - II) | | | 27 781.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 167.00 | 1 292.00 | | 4 167.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 872.00 | 103 568.00 | | 136 872.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 258.00 | 95 345.00 | | 113 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 614.00 | 8 222.00 | | 23 614.00 |
| |
| 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 | 72 832.00 | 72 832.00 | | 72 832.00 |
8E Income Taxes | 4 167.00 | 4 167.00 | | 4 167.00 |
UX Other trade receivables | 81 650.00 | | | 81 650.00 |
VB VAT | 13 472.00 | | | 13 472.00 |
VQ Other Taxes, Duties, and Similar Debts | 113.00 | 113.00 | | 113.00 |
VS Prepaid expenses | 579.00 | | | 579.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 701.00 | 95 701.00 | | 95 701.00 |
VW VAT | 13 608.00 | 13 608.00 | | 13 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 720.00 | 90 720.00 | | 90 720.00 |
