| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 480.00 | | 480.00 | 480.00 |
BJ TOTAL (I) | 480.00 | | 480.00 | 480.00 |
BX Customers and related accounts | 244 175.00 | | 244 175.00 | 244 175.00 |
BZ Other receivables | 131 347.00 | | 131 347.00 | 131 347.00 |
CF Cash and cash equivalents | 21 263.00 | | 21 263.00 | 21 263.00 |
CJ TOTAL (II) | 396 785.00 | | 396 785.00 | 396 785.00 |
CO Grand total (0 to V) | 397 265.00 | | 397 265.00 | 397 265.00 |
CP Shares due in less than one year | 480.00 | | | 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 317.00 | | | 24 317.00 |
DL TOTAL (I) | 29 317.00 | | | 29 317.00 |
DX Trade payables and related accounts | 258 390.00 | | | 258 390.00 |
DY Tax and social security liabilities | 44 563.00 | | | 44 563.00 |
EA Other liabilities | 64 995.00 | | | 64 995.00 |
EC TOTAL (IV) | 367 948.00 | | | 367 948.00 |
EE Grand total (I to V) | 397 265.00 | | | 397 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 565 764.00 | 323 464.00 | 889 228.00 | 565 764.00 |
FJ Net sales | 565 764.00 | 323 464.00 | 889 228.00 | 565 764.00 |
FR Total operating income (I) | | | 889 229.00 | |
FW Other purchases and external expenses | | | 860 279.00 | |
FX Taxes, duties, and similar payments | | | 334.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 860 620.00 | |
GG - OPERATING RESULT (I - II) | | | 28 608.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 291.00 | | | 4 291.00 |
HL TOTAL REVENUE (I + III + V + VII) | 889 229.00 | | | 889 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 864 912.00 | | | 864 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 317.00 | | | 24 317.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 480.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 480.00 | |
I4 DECREASES Grand Total | | | 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 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 | 258 390.00 | 258 390.00 | | 258 390.00 |
8E Income Taxes | 4 291.00 | 4 291.00 | | 4 291.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 995.00 | 64 995.00 | | 64 995.00 |
UT Other financial assets | 480.00 | | 480.00 | 480.00 |
UX Other trade receivables | 244 175.00 | 244 175.00 | | 244 175.00 |
VB VAT | 4 624.00 | 4 624.00 | | 4 624.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 126 722.00 | 126 722.00 | | 126 722.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 376 002.00 | 375 522.00 | 480.00 | 376 002.00 |
VW VAT | 40 014.00 | 40 014.00 | | 40 014.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 367 948.00 | 367 948.00 | | 367 948.00 |
