| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 179 635.00 | | 179 635.00 | 179 635.00 |
BZ Other receivables | 3 203.00 | | 3 203.00 | 3 203.00 |
CF Cash and cash equivalents | 79 094.00 | | 79 094.00 | 79 094.00 |
CJ TOTAL (II) | 261 932.00 | | 261 932.00 | 261 932.00 |
CO Grand total (0 to V) | 261 932.00 | | 261 932.00 | 261 932.00 |
| |
| 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 | | 1 000.00 |
DG Other reserves | 90 000.00 | 80 000.00 | | 90 000.00 |
DH Retained earnings | 5 143.00 | 7 651.00 | | 5 143.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 416.00 | 57 492.00 | | 61 416.00 |
DL TOTAL (I) | 167 559.00 | 156 143.00 | | 167 559.00 |
DU Loans and Debts from Credit Institutions (3) | 68.00 | 55.00 | | 68.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 854.00 | 9 832.00 | | 11 854.00 |
DX Trade payables and related accounts | 20 804.00 | 40 950.00 | | 20 804.00 |
DY Tax and social security liabilities | 61 647.00 | 77 302.00 | | 61 647.00 |
EA Other liabilities | | 189.00 | | |
EC TOTAL (IV) | 94 373.00 | 128 328.00 | | 94 373.00 |
EE Grand total (I to V) | 261 932.00 | 284 471.00 | | 261 932.00 |
EG Accrued income and payables due within one year | 94 373.00 | 128 328.00 | | 94 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 381 027.00 | | 381 027.00 | 381 027.00 |
FJ Net sales | 381 027.00 | | 381 027.00 | 381 027.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 381 036.00 | |
FW Other purchases and external expenses | | | 127 732.00 | |
FX Taxes, duties, and similar payments | | | 4 162.00 | |
FY Salaries and Wages | | | 147 077.00 | |
FZ Social Security Contributions | | | 20 090.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 299 111.00 | |
GG - OPERATING RESULT (I - II) | | | 81 925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 509.00 | 22 440.00 | | 20 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 381 036.00 | 390 912.00 | | 381 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 319 620.00 | 333 420.00 | | 319 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 416.00 | 57 492.00 | | 61 416.00 |
| |
| 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 | 20 804.00 | 20 804.00 | | 20 804.00 |
8C Staff and Related Accounts | 20 849.00 | 20 849.00 | | 20 849.00 |
8D Social Security and Other Social Organizations | 8 609.00 | 8 609.00 | | 8 609.00 |
UX Other trade receivables | 179 635.00 | 179 635.00 | | 179 635.00 |
UY Staff and related accounts | 227.00 | 227.00 | | 227.00 |
VB VAT | 2 913.00 | 2 913.00 | | 2 913.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VI Group and Associates | 11 854.00 | 11 854.00 | | 11 854.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 209.00 | 2 209.00 | | 2 209.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63.00 | 63.00 | | 63.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 182 838.00 | 182 838.00 | | 182 838.00 |
VW VAT | 29 980.00 | 29 980.00 | | 29 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 373.00 | 94 373.00 | | 94 373.00 |
