| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 7 321.00 | | 7 321.00 | 7 321.00 |
BZ Other receivables | 3 953.00 | | 3 953.00 | 3 953.00 |
CF Cash and cash equivalents | 58 215.00 | | 58 215.00 | 58 215.00 |
CJ TOTAL (II) | 69 488.00 | | 69 488.00 | 69 488.00 |
CO Grand total (0 to V) | 69 488.00 | | 69 488.00 | 69 488.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 923.00 | -5 479.00 | | -2 923.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 090.00 | 2 556.00 | | 5 090.00 |
DL TOTAL (I) | 3 167.00 | -1 923.00 | | 3 167.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 258.00 | 6 278.00 | | 8 258.00 |
DX Trade payables and related accounts | 50 453.00 | 50 664.00 | | 50 453.00 |
DY Tax and social security liabilities | 1 094.00 | 612.00 | | 1 094.00 |
EA Other liabilities | 6 503.00 | 7 956.00 | | 6 503.00 |
EC TOTAL (IV) | 66 321.00 | 65 511.00 | | 66 321.00 |
EE Grand total (I to V) | 69 488.00 | 63 588.00 | | 69 488.00 |
EG Accrued income and payables due within one year | 66 321.00 | 65 511.00 | | 66 321.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13.00 | | | 13.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 125.00 | | 110 125.00 | 110 125.00 |
FJ Net sales | 110 125.00 | | 110 125.00 | 110 125.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 110 128.00 | |
FW Other purchases and external expenses | | | 102 453.00 | |
FX Taxes, duties, and similar payments | | | 603.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 103 057.00 | |
GG - OPERATING RESULT (I - II) | | | 7 070.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 632.00 | | |
HH Total exceptional expenses (VIII) | | 632.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -632.00 | | |
HK Income tax | 1 980.00 | 1 278.00 | | 1 980.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 128.00 | 102 725.00 | | 110 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 037.00 | 100 169.00 | | 105 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 090.00 | 2 556.00 | | 5 090.00 |
| |
| 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 | 5 000.00 | 5 000.00 | | 5 000.00 |
8B Suppliers and Related Accounts | 50 453.00 | 50 453.00 | | 50 453.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 761.00 | 9 761.00 | | 9 761.00 |
UX Other trade receivables | 7 321.00 | 7 321.00 | | 7 321.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VP Miscellaneous | 3 953.00 | 3 953.00 | | 3 953.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 094.00 | 1 094.00 | | 1 094.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 273.00 | 11 273.00 | | 11 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 321.00 | 66 321.00 | | 66 321.00 |
