| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
BJ TOTAL (I) | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
BX Customers and related accounts | 1 193 814.00 | | 1 193 814.00 | 1 193 814.00 |
BZ Other receivables | 4 336 745.00 | | 4 336 745.00 | 4 336 745.00 |
CJ TOTAL (II) | 5 530 560.00 | | 5 530 560.00 | 5 530 560.00 |
CO Grand total (0 to V) | 6 930 560.00 | | 6 930 560.00 | 6 930 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DB Share, merger, contribution premiums, etc. | 1 260 000.00 | 1 260 000.00 | | 1 260 000.00 |
DH Retained earnings | -183 134.00 | -97 856.00 | | -183 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 494 736.00 | -85 277.00 | | 494 736.00 |
DL TOTAL (I) | 1 751 602.00 | 1 256 865.00 | | 1 751 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 168 835.00 | | |
DX Trade payables and related accounts | 5 058 837.00 | 10 200.00 | | 5 058 837.00 |
DY Tax and social security liabilities | 120 120.00 | | | 120 120.00 |
EC TOTAL (IV) | 5 178 957.00 | 179 035.00 | | 5 178 957.00 |
EE Grand total (I to V) | 6 930 560.00 | 1 435 901.00 | | 6 930 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 125 903.00 | | 14 125 903.00 | 14 125 903.00 |
FJ Net sales | 14 125 903.00 | | 14 125 903.00 | 14 125 903.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 14 125 904.00 | |
FW Other purchases and external expenses | | | 13 509 113.00 | |
FX Taxes, duties, and similar payments | | | 132.00 | |
GF Total Operating Expenses (II) | | | 13 509 246.00 | |
GG - OPERATING RESULT (I - II) | | | 616 658.00 | |
GL Other interest and similar income | | | 301.00 | |
GP Total financial income (V) | | | 301.00 | |
GR Interest and similar expenses | | | 2 104.00 | |
GU Total financial expenses (VI) | | | 2 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 614 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 120 120.00 | | | 120 120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 126 206.00 | | | 14 126 206.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 631 470.00 | 85 277.00 | | 13 631 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 494 736.00 | -85 277.00 | | 494 736.00 |
| |
| 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 | 5 058 837.00 | 5 058 837.00 | | 5 058 837.00 |
8E Income Taxes | 120 120.00 | 120 120.00 | | 120 120.00 |
UX Other trade receivables | 1 193 814.00 | 1 193 814.00 | | 1 193 814.00 |
VB VAT | 2 461 794.00 | 2 461 794.00 | | 2 461 794.00 |
VC Group and associates | 1 874 951.00 | 1 874 951.00 | | 1 874 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 530 560.00 | 5 530 560.00 | | 5 530 560.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 178 957.00 | 5 178 957.00 | | 5 178 957.00 |
