| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 656.00 | 1 054.00 | 2 602.00 | 3 656.00 |
BJ TOTAL (I) | 3 656.00 | 1 054.00 | 2 602.00 | 3 656.00 |
BX Customers and related accounts | 420 985.00 | | 420 985.00 | 420 985.00 |
BZ Other receivables | 566 456.00 | | 566 456.00 | 566 456.00 |
CJ TOTAL (II) | 987 442.00 | | 987 442.00 | 987 442.00 |
CO Grand total (0 to V) | 991 099.00 | 1 054.00 | 990 045.00 | 991 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | | | 125 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -111 806.00 | | | -111 806.00 |
DL TOTAL (I) | 13 193.00 | | | 13 193.00 |
DU Loans and Debts from Credit Institutions (3) | 3 783.00 | | | 3 783.00 |
DX Trade payables and related accounts | 362 457.00 | | | 362 457.00 |
DY Tax and social security liabilities | 316 857.00 | | | 316 857.00 |
EA Other liabilities | 293 752.00 | | | 293 752.00 |
EC TOTAL (IV) | 976 851.00 | | | 976 851.00 |
EE Grand total (I to V) | 990 045.00 | | | 990 045.00 |
EG Accrued income and payables due within one year | 976 851.00 | | | 976 851.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 783.00 | | | 3 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 918 398.00 | | 2 918 398.00 | 2 918 398.00 |
FJ Net sales | 2 918 398.00 | | 2 918 398.00 | 2 918 398.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 791.00 | |
FQ Other income | | | 372.00 | |
FR Total operating income (I) | | | 2 923 562.00 | |
FS Purchases of goods (including customs duties) | | | 109.00 | |
FW Other purchases and external expenses | | | 381 938.00 | |
FX Taxes, duties, and similar payments | | | 44 932.00 | |
FY Salaries and Wages | | | 2 018 851.00 | |
FZ Social Security Contributions | | | 553 010.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 054.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 086.00 | |
GE Other Expenses | | | 33 386.00 | |
GF Total Operating Expenses (II) | | | 3 035 369.00 | |
GG - OPERATING RESULT (I - II) | | | -111 806.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -111 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 704.00 | | | 2 704.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 923 562.00 | | | 2 923 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 035 369.00 | | | 3 035 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -111 806.00 | | | -111 806.00 |
