| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 54 483.00 | | 54 483.00 | 54 483.00 |
BZ Other receivables | 357.00 | | 357.00 | 357.00 |
CD Marketable securities | 70 000.00 | | 70 000.00 | 70 000.00 |
CF Cash and cash equivalents | 111 294.00 | | 111 294.00 | 111 294.00 |
CJ TOTAL (II) | 236 133.00 | | 236 133.00 | 236 133.00 |
CO Grand total (0 to V) | 236 133.00 | | 236 133.00 | 236 133.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 007.00 | 1 007.00 | | 1 007.00 |
DG Other reserves | 67 912.00 | 67 405.00 | | 67 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 949.00 | 130 507.00 | | 136 949.00 |
DL TOTAL (I) | 215 868.00 | 208 919.00 | | 215 868.00 |
DU Loans and Debts from Credit Institutions (3) | 58.00 | 58.00 | | 58.00 |
DX Trade payables and related accounts | 1 660.00 | 3 624.00 | | 1 660.00 |
DY Tax and social security liabilities | 18 547.00 | 20 000.00 | | 18 547.00 |
EC TOTAL (IV) | 20 265.00 | 23 681.00 | | 20 265.00 |
EE Grand total (I to V) | 236 133.00 | 232 601.00 | | 236 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 247 721.00 | | 247 721.00 | 247 721.00 |
FJ Net sales | 247 721.00 | | 247 721.00 | 247 721.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 321.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 253 044.00 | |
FW Other purchases and external expenses | | | 29 521.00 | |
FX Taxes, duties, and similar payments | | | 1 799.00 | |
FY Salaries and Wages | | | 20 980.00 | |
FZ Social Security Contributions | | | 8 752.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 61 059.00 | |
GG - OPERATING RESULT (I - II) | | | 191 985.00 | |
GL Other interest and similar income | | | 940.00 | |
GP Total financial income (V) | | | 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 192 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 55 976.00 | 62 115.00 | | 55 976.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 984.00 | 250 275.00 | | 253 984.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 035.00 | 119 768.00 | | 117 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 949.00 | 130 507.00 | | 136 949.00 |
| |
| 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 | 1 660.00 | 1 660.00 | | 1 660.00 |
8C Staff and Related Accounts | 1 560.00 | 1 560.00 | | 1 560.00 |
8D Social Security and Other Social Organizations | 2 755.00 | 2 755.00 | | 2 755.00 |
8E Income Taxes | 440.00 | 440.00 | | 440.00 |
UX Other trade receivables | 54 483.00 | 54 483.00 | | 54 483.00 |
VB VAT | 357.00 | 357.00 | | 357.00 |
VG Loans with a maturity of up to one year at origin | 58.00 | 58.00 | | 58.00 |
VQ Other Taxes, Duties, and Similar Debts | 464.00 | 464.00 | | 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 840.00 | 54 840.00 | | 54 840.00 |
VW VAT | 13 328.00 | 13 328.00 | | 13 328.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 265.00 | 20 265.00 | | 20 265.00 |
