| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BP Services in progress | 5 228.00 | | 5 228.00 | 5 228.00 |
BX Customers and related accounts | 9 793.00 | 4 300.00 | 5 493.00 | 9 793.00 |
BZ Other receivables | 95 947.00 | | 95 947.00 | 95 947.00 |
CF Cash and cash equivalents | 131 061.00 | | 131 061.00 | 131 061.00 |
CH Prepaid expenses | 887.00 | | 887.00 | 887.00 |
CJ TOTAL (II) | 242 917.00 | 4 300.00 | 238 617.00 | 242 917.00 |
CO Grand total (0 to V) | 242 917.00 | 4 300.00 | 238 617.00 | 242 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 320.00 | 52 320.00 | | 52 320.00 |
DD Legal reserve (1) | 5 232.00 | 5 232.00 | | 5 232.00 |
DH Retained earnings | 158 721.00 | 156 804.00 | | 158 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 929.00 | 1 917.00 | | 9 929.00 |
DL TOTAL (I) | 226 202.00 | 216 273.00 | | 226 202.00 |
DX Trade payables and related accounts | 6 522.00 | 5 330.00 | | 6 522.00 |
DY Tax and social security liabilities | 929.00 | 1 021.00 | | 929.00 |
EA Other liabilities | 4 964.00 | 958.00 | | 4 964.00 |
EC TOTAL (IV) | 12 415.00 | 7 309.00 | | 12 415.00 |
EE Grand total (I to V) | 238 617.00 | 223 582.00 | | 238 617.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 907.00 | | 20 907.00 | 20 907.00 |
FJ Net sales | 20 907.00 | | 20 907.00 | 20 907.00 |
FM Inventory production | | | -2 043.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 18 865.00 | |
FW Other purchases and external expenses | | | 6 430.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GF Total Operating Expenses (II) | | | 6 543.00 | |
GG - OPERATING RESULT (I - II) | | | 12 322.00 | |
GL Other interest and similar income | | | 4 650.00 | |
GP Total financial income (V) | | | 4 650.00 | |
GR Interest and similar expenses | | | 2 080.00 | |
GU Total financial expenses (VI) | | | 2 080.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 964.00 | 958.00 | | 4 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 516.00 | 10 541.00 | | 23 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 587.00 | 8 624.00 | | 13 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 929.00 | 1 917.00 | | 9 929.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 300.00 | | | 4 300.00 |
7B Total provisions for depreciation | 4 300.00 | | | 4 300.00 |
7C Grand total | 4 300.00 | | | 4 300.00 |
| |
| 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 | 6 522.00 | 6 522.00 | | 6 522.00 |
UX Other trade receivables | 4 650.00 | | | 4 650.00 |
VA Doubtful or disputed receivables | 5 143.00 | | | 5 143.00 |
VB VAT | 18 797.00 | | | 18 797.00 |
VC Group and associates | 77 150.00 | | | 77 150.00 |
VI Group and Associates | 4 964.00 | 4 964.00 | | 4 964.00 |
VQ Other Taxes, Duties, and Similar Debts | 86.00 | 86.00 | | 86.00 |
VS Prepaid expenses | 887.00 | | | 887.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 627.00 | 106 627.00 | | 106 627.00 |
VW VAT | 843.00 | 843.00 | | 843.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 415.00 | 12 415.00 | | 12 415.00 |
