| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 124 058.00 | | 124 058.00 | 124 058.00 |
BX Customers and related accounts | 64 244.00 | | 64 244.00 | 64 244.00 |
BZ Other receivables | 37 958.00 | | 37 958.00 | 37 958.00 |
CF Cash and cash equivalents | 7 375.00 | | 7 375.00 | 7 375.00 |
CJ TOTAL (II) | 109 577.00 | | 109 577.00 | 109 577.00 |
CO Grand total (0 to V) | 233 635.00 | | 233 635.00 | 233 635.00 |
CU Other investments | 123 958.00 | | 123 958.00 | 123 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 159 923.00 | 157 511.00 | | 159 923.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 961.00 | 2 411.00 | | 4 961.00 |
DL TOTAL (I) | 173 268.00 | 168 307.00 | | 173 268.00 |
DU Loans and Debts from Credit Institutions (3) | 79.00 | 80.00 | | 79.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 245.00 | 14 670.00 | | 43 245.00 |
DX Trade payables and related accounts | 6 335.00 | 5 383.00 | | 6 335.00 |
DY Tax and social security liabilities | 10 707.00 | 10 247.00 | | 10 707.00 |
EA Other liabilities | | 1 608.00 | | |
EC TOTAL (IV) | 60 366.00 | 31 988.00 | | 60 366.00 |
EE Grand total (I to V) | 233 635.00 | 200 295.00 | | 233 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 243.00 | | 49 243.00 | 49 243.00 |
FJ Net sales | 49 243.00 | | 49 243.00 | 49 243.00 |
FR Total operating income (I) | | | 49 243.00 | |
FW Other purchases and external expenses | | | 2 447.00 | |
FX Taxes, duties, and similar payments | | | 6 446.00 | |
FY Salaries and Wages | | | 5 478.00 | |
FZ Social Security Contributions | | | 29 033.00 | |
GF Total Operating Expenses (II) | | | 43 409.00 | |
GG - OPERATING RESULT (I - II) | | | 5 835.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 875.00 | 426.00 | | 875.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 245.00 | 50 919.00 | | 49 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 284.00 | 48 508.00 | | 44 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 961.00 | 2 411.00 | | 4 961.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 43 245.00 | 43 245.00 | | 43 245.00 |
8B Suppliers and Related Accounts | 6 335.00 | 6 335.00 | | 6 335.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 707.00 | 10 707.00 | | 10 707.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 201.00 | 102 201.00 | | 102 201.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 366.00 | 60 366.00 | | 60 366.00 |
