| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BP Services in progress | 12 759.00 | | 12 759.00 | 12 759.00 |
BX Customers and related accounts | 23 815.00 | | 23 815.00 | 23 815.00 |
BZ Other receivables | 4 415.00 | | 4 415.00 | 4 415.00 |
CF Cash and cash equivalents | 27 750.00 | | 27 750.00 | 27 750.00 |
CJ TOTAL (II) | 68 740.00 | | 68 740.00 | 68 740.00 |
CO Grand total (0 to V) | 68 755.00 | | 68 755.00 | 68 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 12 921.00 | 2 904.00 | | 12 921.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 266.00 | 10 017.00 | | 14 266.00 |
DL TOTAL (I) | 32 687.00 | 18 421.00 | | 32 687.00 |
DX Trade payables and related accounts | 26 492.00 | 35 314.00 | | 26 492.00 |
DY Tax and social security liabilities | 9 576.00 | 6 113.00 | | 9 576.00 |
EA Other liabilities | | 1 560.00 | | |
EB Prepaid income (2) | | 595.00 | | |
EC TOTAL (IV) | 36 067.00 | 43 581.00 | | 36 067.00 |
EE Grand total (I to V) | 68 755.00 | 62 002.00 | | 68 755.00 |
EG Accrued income and payables due within one year | 36 067.00 | 43 581.00 | | 36 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 109.00 | | 102 109.00 | 102 109.00 |
FJ Net sales | 102 109.00 | | 102 109.00 | 102 109.00 |
FM Inventory production | | | -6 636.00 | |
FR Total operating income (I) | | | 95 474.00 | |
FW Other purchases and external expenses | | | 78 313.00 | |
FX Taxes, duties, and similar payments | | | 111.00 | |
FZ Social Security Contributions | | | 244.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 78 671.00 | |
GG - OPERATING RESULT (I - II) | | | 16 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 16.00 | | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16.00 | | | -16.00 |
HK Income tax | 2 520.00 | 1 768.00 | | 2 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 474.00 | 106 369.00 | | 95 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 207.00 | 96 352.00 | | 81 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 266.00 | 10 017.00 | | 14 266.00 |
| |
| 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 | 26 492.00 | 26 492.00 | | 26 492.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 576.00 | 9 576.00 | | 9 576.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 231.00 | 28 231.00 | | 28 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 067.00 | 36 067.00 | | 36 067.00 |
