| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 975.00 | | 975.00 | 975.00 |
BX Customers and related accounts | 22 666.00 | | 22 666.00 | 22 666.00 |
BZ Other receivables | 16 727.00 | | 16 727.00 | 16 727.00 |
CF Cash and cash equivalents | 45 789.00 | | 45 789.00 | 45 789.00 |
CJ TOTAL (II) | 86 158.00 | | 86 158.00 | 86 158.00 |
CO Grand total (0 to V) | 86 158.00 | | 86 158.00 | 86 158.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 11 210.00 | 9 162.00 | | 11 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 485.00 | 2 048.00 | | 4 485.00 |
DL TOTAL (I) | 48 695.00 | 44 210.00 | | 48 695.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 89.00 | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 12 360.00 | | |
DX Trade payables and related accounts | 30 389.00 | 100 717.00 | | 30 389.00 |
DY Tax and social security liabilities | 7 061.00 | 7 154.00 | | 7 061.00 |
EC TOTAL (IV) | 37 463.00 | 120 320.00 | | 37 463.00 |
EE Grand total (I to V) | 86 158.00 | 164 529.00 | | 86 158.00 |
EG Accrued income and payables due within one year | 37 463.00 | 120 320.00 | | 37 463.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | 89.00 | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 787.00 | | 126 787.00 | 126 787.00 |
FJ Net sales | 126 787.00 | | 126 787.00 | 126 787.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 126 789.00 | |
FW Other purchases and external expenses | | | 123 921.00 | |
FX Taxes, duties, and similar payments | | | 292.00 | |
GF Total Operating Expenses (II) | | | 124 214.00 | |
GG - OPERATING RESULT (I - II) | | | 2 575.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 259.00 | |
GP Total financial income (V) | | | 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 834.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 651.00 | 9.00 | | -1 651.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 048.00 | 108 688.00 | | 127 048.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 563.00 | 106 641.00 | | 122 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 485.00 | 2 048.00 | | 4 485.00 |
| |
| 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 | 30 389.00 | 30 389.00 | | 30 389.00 |
8E Income Taxes | 793.00 | 793.00 | | 793.00 |
UX Other trade receivables | 22 666.00 | | | 22 666.00 |
VB VAT | 16 727.00 | | | 16 727.00 |
VH Loans with a maturity of more than one year at origin | 14.00 | 14.00 | | 14.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 393.00 | 39 393.00 | | 39 393.00 |
VW VAT | 6 268.00 | 6 268.00 | | 6 268.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 464.00 | 37 464.00 | | 37 464.00 |
