| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 74 391.00 | | 74 391.00 | 74 391.00 |
CF Cash and cash equivalents | 1 126 383.00 | | 1 126 383.00 | 1 126 383.00 |
CH Prepaid expenses | 8 866.00 | | 8 866.00 | 8 866.00 |
CJ TOTAL (II) | 1 209 640.00 | | 1 209 640.00 | 1 209 640.00 |
CO Grand total (0 to V) | 1 209 640.00 | | 1 209 640.00 | 1 209 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DH Retained earnings | 172 263.00 | 131 766.00 | | 172 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -392 592.00 | 40 497.00 | | -392 592.00 |
DL TOTAL (I) | -185 329.00 | 207 263.00 | | -185 329.00 |
DX Trade payables and related accounts | 1 340 922.00 | 2 305 144.00 | | 1 340 922.00 |
DY Tax and social security liabilities | 52 597.00 | 93 183.00 | | 52 597.00 |
EA Other liabilities | 1 450.00 | 1 450.00 | | 1 450.00 |
EC TOTAL (IV) | 1 394 969.00 | 2 399 778.00 | | 1 394 969.00 |
EE Grand total (I to V) | 1 209 640.00 | 2 607 040.00 | | 1 209 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 311 111.00 | 602 238.00 | 913 349.00 | 311 111.00 |
FJ Net sales | 311 111.00 | 602 238.00 | 913 349.00 | 311 111.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 913 350.00 | |
FW Other purchases and external expenses | | | 1 306 762.00 | |
FX Taxes, duties, and similar payments | | | 902.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 307 666.00 | |
GG - OPERATING RESULT (I - II) | | | -394 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -394 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 2 890.00 | | |
HH Total exceptional expenses (VIII) | | 2 890.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 890.00 | | |
HK Income tax | -1 724.00 | 24 280.00 | | -1 724.00 |
HL TOTAL REVENUE (I + III + V + VII) | 913 350.00 | 1 356 683.00 | | 913 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 305 942.00 | 1 316 186.00 | | 1 305 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -392 592.00 | 40 497.00 | | -392 592.00 |
| |
| 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 | 1 340 922.00 | 1 340 922.00 | | 1 340 922.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 450.00 | 1 450.00 | | 1 450.00 |
VB VAT | 48 872.00 | | | 48 872.00 |
VM Income taxes | 22 556.00 | | | 22 556.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 963.00 | | | 2 963.00 |
VS Prepaid expenses | 8 866.00 | | | 8 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 257.00 | 83 257.00 | | 83 257.00 |
VW VAT | 52 339.00 | 52 339.00 | | 52 339.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 394 969.00 | 1 394 969.00 | | 1 394 969.00 |
