| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 78 923.00 | | 78 923.00 | 78 923.00 |
CF Cash and cash equivalents | 2 218 124.00 | | 2 218 124.00 | 2 218 124.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 297 047.00 | | 2 297 047.00 | 2 297 047.00 |
CO Grand total (0 to V) | 2 297 048.00 | | 2 297 048.00 | 2 297 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -26 631.00 | 71 394.00 | | -26 631.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 777 444.00 | -98 025.00 | | -1 777 444.00 |
DL TOTAL (I) | -1 760 075.00 | 17 370.00 | | -1 760 075.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 450 000.00 | 1 450 000.00 | | 1 450 000.00 |
DX Trade payables and related accounts | 460 742.00 | 446 517.00 | | 460 742.00 |
DY Tax and social security liabilities | 1 740 466.00 | 240 178.00 | | 1 740 466.00 |
EB Prepaid income (2) | 405 915.00 | | | 405 915.00 |
EC TOTAL (IV) | 4 057 123.00 | 2 136 695.00 | | 4 057 123.00 |
EE Grand total (I to V) | 2 297 048.00 | 2 154 065.00 | | 2 297 048.00 |
EG Accrued income and payables due within one year | | 686 695.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 963 820.00 | |
FJ Net sales | | | 1 963 820.00 | |
FR Total operating income (I) | | | 1 963 820.00 | |
FW Other purchases and external expenses | | | 1 608 686.00 | |
FX Taxes, duties, and similar payments | | | 250 789.00 | |
GF Total Operating Expenses (II) | | | 1 859 475.00 | |
GG - OPERATING RESULT (I - II) | | | 104 345.00 | |
GL Other interest and similar income | | | 110 837.00 | |
GP Total financial income (V) | | | 110 837.00 | |
GR Interest and similar expenses | | | 34 759.00 | |
GU Total financial expenses (VI) | | | 34 759.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 180 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 957 867.00 | 282 382.00 | | 1 957 867.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 074 657.00 | 1 981 030.00 | | 2 074 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 852 101.00 | 2 079 055.00 | | 3 852 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 777 444.00 | -98 025.00 | | -1 777 444.00 |
| |
| 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 | 1 450 000.00 | | 1 450 000.00 | 1 450 000.00 |
8B Suppliers and Related Accounts | 461 000.00 | 461 000.00 | | 461 000.00 |
8E Income Taxes | 1 675 000.00 | 1 675 000.00 | | 1 675 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 000.00 | 79 000.00 | | 79 000.00 |
VW VAT | 65 000.00 | 65 000.00 | | 65 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 651 000.00 | 2 201 000.00 | 1 450 000.00 | 3 651 000.00 |
