| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 358 461.00 | 3 063.00 | 355 399.00 | 358 461.00 |
BZ Other receivables | 51 692.00 | | 51 692.00 | 51 692.00 |
CF Cash and cash equivalents | 199 130.00 | | 199 130.00 | 199 130.00 |
CH Prepaid expenses | 2 032.00 | | 2 032.00 | 2 032.00 |
CJ TOTAL (II) | 611 315.00 | 3 063.00 | 608 252.00 | 611 315.00 |
CO Grand total (0 to V) | 611 315.00 | 3 063.00 | 608 252.00 | 611 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 000.00 | 74 000.00 | | 74 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -40 020.00 | -19 120.00 | | -40 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 717.00 | -20 899.00 | | 42 717.00 |
DL TOTAL (I) | 81 697.00 | 38 980.00 | | 81 697.00 |
DV Miscellaneous Loans and Financial Debts (4) | 123 235.00 | 141 379.00 | | 123 235.00 |
DW Advances and down payments received on current orders | 1 150.00 | | | 1 150.00 |
DX Trade payables and related accounts | 64 545.00 | 3 292.00 | | 64 545.00 |
DY Tax and social security liabilities | 337 625.00 | 285 810.00 | | 337 625.00 |
EB Prepaid income (2) | | 800.00 | | |
EC TOTAL (IV) | 526 555.00 | 431 281.00 | | 526 555.00 |
EE Grand total (I to V) | 608 252.00 | 470 261.00 | | 608 252.00 |
EG Accrued income and payables due within one year | 402 170.00 | 431 281.00 | | 402 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 478 882.00 | | 3 478 882.00 | 3 478 882.00 |
FJ Net sales | 3 478 882.00 | | 3 478 882.00 | 3 478 882.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 3 478 882.00 | |
FW Other purchases and external expenses | | | 626 849.00 | |
FX Taxes, duties, and similar payments | | | 24 728.00 | |
FY Salaries and Wages | | | 2 034 021.00 | |
FZ Social Security Contributions | | | 748 838.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 3 434 436.00 | |
GG - OPERATING RESULT (I - II) | | | 44 446.00 | |
GR Interest and similar expenses | | | 1 856.00 | |
GU Total financial expenses (VI) | | | 1 856.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 137.00 | 241.00 | | 137.00 |
HD Total exceptional income (VII) | 137.00 | 241.00 | | 137.00 |
HE Exceptional expenses on management operations | 10.00 | 73.00 | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | 73.00 | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 127.00 | 169.00 | | 127.00 |
HK Income tax | | -1 467.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 479 019.00 | 2 416 872.00 | | 3 479 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 436 302.00 | 2 437 771.00 | | 3 436 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 717.00 | -20 899.00 | | 42 717.00 |
| |
| 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 | 64 545.00 | 64 545.00 | | 64 545.00 |
8K Other liabilities (including liabilities related to repo transactions) | 123 235.00 | | 123 235.00 | 123 235.00 |
UX Other trade receivables | 358 461.00 | 358 461.00 | | 358 461.00 |
VP Miscellaneous | 51 692.00 | 51 692.00 | | 51 692.00 |
VQ Other Taxes, Duties, and Similar Debts | 337 625.00 | 337 625.00 | | 337 625.00 |
VS Prepaid expenses | 2 032.00 | 2 032.00 | | 2 032.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 412 185.00 | 412 185.00 | | 412 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 525 405.00 | 402 170.00 | 123 235.00 | 525 405.00 |
