| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 29 153.00 | 24 376.00 | 4 778.00 | 29 153.00 |
BZ Other receivables | 7 885.00 | 7 884.00 | 1.00 | 7 885.00 |
CD Marketable securities | 355 736.00 | | 355 736.00 | 355 736.00 |
CF Cash and cash equivalents | 64 589.00 | | 64 589.00 | 64 589.00 |
CH Prepaid expenses | 150.00 | | 150.00 | 150.00 |
CJ TOTAL (II) | 457 513.00 | 32 259.00 | 425 254.00 | 457 513.00 |
CO Grand total (0 to V) | 457 513.00 | 32 259.00 | 425 254.00 | 457 513.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -76 077.00 | -12 597.00 | | -76 077.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 755.00 | -63 480.00 | | 59 755.00 |
DL TOTAL (I) | -7 522.00 | -67 277.00 | | -7 522.00 |
DX Trade payables and related accounts | 21 079.00 | 22 440.00 | | 21 079.00 |
DY Tax and social security liabilities | 3 843.00 | 118 992.00 | | 3 843.00 |
DZ Fixed asset liabilities and related accounts | 401 803.00 | 401 803.00 | | 401 803.00 |
EA Other liabilities | 6 051.00 | 6 051.00 | | 6 051.00 |
EC TOTAL (IV) | 432 776.00 | 549 286.00 | | 432 776.00 |
EE Grand total (I to V) | 425 254.00 | 482 009.00 | | 425 254.00 |
EG Accrued income and payables due within one year | 432 776.00 | 549 286.00 | | 432 776.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 100 118.00 | |
FR Total operating income (I) | | | 100 118.00 | |
FW Other purchases and external expenses | | | 17 441.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 24 376.00 | |
GF Total Operating Expenses (II) | | | 41 892.00 | |
GG - OPERATING RESULT (I - II) | | | 58 226.00 | |
GL Other interest and similar income | | | 1 529.00 | |
GP Total financial income (V) | | | 1 529.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 529.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 755.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 101 647.00 | -54 769.00 | | 101 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 892.00 | 8 711.00 | | 41 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 755.00 | -63 480.00 | | 59 755.00 |
| |
| 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 | 21 079.00 | 21 079.00 | | 21 079.00 |
8J Fixed Asset Liabilities and Related Accounts | 401 803.00 | 401 803.00 | | 401 803.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 051.00 | 6 051.00 | | 6 051.00 |
UX Other trade receivables | 29 153.00 | 29 153.00 | | 29 153.00 |
VP Miscellaneous | 7 885.00 | 7 885.00 | | 7 885.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 843.00 | 3 843.00 | | 3 843.00 |
VS Prepaid expenses | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 188.00 | 37 188.00 | | 37 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 432 776.00 | 432 776.00 | | 432 776.00 |
