| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 28 742.00 | | 28 742.00 | 28 742.00 |
BZ Other receivables | 173 970.00 | | 173 970.00 | 173 970.00 |
CF Cash and cash equivalents | 5 728.00 | | 5 728.00 | 5 728.00 |
CJ TOTAL (II) | 208 440.00 | | 208 440.00 | 208 440.00 |
CO Grand total (0 to V) | 208 440.00 | | 208 440.00 | 208 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 1.00 | 68.00 | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 480.00 | 149 133.00 | | 163 480.00 |
DL TOTAL (I) | 179 981.00 | 165 701.00 | | 179 981.00 |
DU Loans and Debts from Credit Institutions (3) | | 111.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 940.00 | 384 266.00 | | 940.00 |
DX Trade payables and related accounts | 14 711.00 | 16 165.00 | | 14 711.00 |
DY Tax and social security liabilities | 7 196.00 | 13 253.00 | | 7 196.00 |
EA Other liabilities | 5 612.00 | | | 5 612.00 |
EC TOTAL (IV) | 28 459.00 | 413 795.00 | | 28 459.00 |
EE Grand total (I to V) | 208 440.00 | 579 496.00 | | 208 440.00 |
EI Including equity loans | 940.00 | | | 940.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 553.00 | | 234 553.00 | 234 553.00 |
FJ Net sales | 234 553.00 | | 234 553.00 | 234 553.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 234 553.00 | |
FW Other purchases and external expenses | | | 13 017.00 | |
FX Taxes, duties, and similar payments | | | 1 156.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 14 175.00 | |
GG - OPERATING RESULT (I - II) | | | 220 378.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 678.00 | |
GP Total financial income (V) | | | 6 678.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 6 678.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 227 056.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 63 576.00 | 74 567.00 | | 63 576.00 |
HL TOTAL REVENUE (I + III + V + VII) | 241 231.00 | 247 521.00 | | 241 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 751.00 | 98 388.00 | | 77 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 480.00 | 149 133.00 | | 163 480.00 |
| |
| 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 | 14 711.00 | 14 711.00 | | 14 711.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 612.00 | 5 612.00 | | 5 612.00 |
UX Other trade receivables | 28 742.00 | 28 742.00 | | 28 742.00 |
VB VAT | 2 452.00 | 2 452.00 | | 2 452.00 |
VC Group and associates | 168 084.00 | 168 084.00 | | 168 084.00 |
VI Group and Associates | 940.00 | 940.00 | | 940.00 |
VP Miscellaneous | 3 434.00 | 3 434.00 | | 3 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 712.00 | 202 712.00 | | 202 712.00 |
VW VAT | 7 196.00 | 7 196.00 | | 7 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 459.00 | 28 459.00 | | 28 459.00 |
