| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 913 984.00 | 353 108.00 | 560 875.00 | 913 984.00 |
BZ Other receivables | 172 156.00 | | 172 156.00 | 172 156.00 |
CF Cash and cash equivalents | 3 556 428.00 | | 3 556 428.00 | 3 556 428.00 |
CJ TOTAL (II) | 4 642 567.00 | 353 108.00 | 4 289 459.00 | 4 642 567.00 |
CO Grand total (0 to V) | 4 642 567.00 | 353 108.00 | 4 289 459.00 | 4 642 567.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 1 661 861.00 | 1 428 422.00 | | 1 661 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 894.00 | 233 440.00 | | -1 894.00 |
DL TOTAL (I) | 1 668 217.00 | 1 670 112.00 | | 1 668 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 907 635.00 | 3 611 532.00 | | 1 907 635.00 |
DX Trade payables and related accounts | 39 262.00 | 48 267.00 | | 39 262.00 |
DY Tax and social security liabilities | 210 760.00 | 76 685.00 | | 210 760.00 |
EB Prepaid income (2) | 451 083.00 | 932 385.00 | | 451 083.00 |
EC TOTAL (IV) | 2 608 740.00 | 4 668 868.00 | | 2 608 740.00 |
ED (V) | 12 501.00 | 18 462.00 | | 12 501.00 |
EE Grand total (I to V) | 4 289 459.00 | 6 357 443.00 | | 4 289 459.00 |
EG Accrued income and payables due within one year | 2 608 740.00 | 4 668 868.00 | | 2 608 740.00 |
EI Including equity loans | 1 907 635.00 | | | 1 907 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 8 199 510.00 | |
FJ Net sales | | | 8 199 510.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 75 778.00 | |
FQ Other income | | | 25 275.00 | |
FR Total operating income (I) | | | 8 300 563.00 | |
FW Other purchases and external expenses | | | 7 660 991.00 | |
FX Taxes, duties, and similar payments | | | 6 705.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 353 108.00 | |
GE Other Expenses | | | 115 768.00 | |
GF Total Operating Expenses (II) | | | 8 136 572.00 | |
GG - OPERATING RESULT (I - II) | | | 163 990.00 | |
GL Other interest and similar income | | | 1 906.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 1 906.00 | |
GR Interest and similar expenses | | | 15 168.00 | |
GU Total financial expenses (VI) | | | 15 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 152 622.00 | 5 243.00 | | 152 622.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 302 468.00 | 10 858 495.00 | | 8 302 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 304 362.00 | 10 625 055.00 | | 8 304 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 894.00 | 233 440.00 | | -1 894.00 |
| |
| 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 | 39 262.00 | 39 262.00 | | 39 262.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 907 635.00 | 1 907 635.00 | | 1 907 635.00 |
8L Deferred income | 451 083.00 | 451 083.00 | | 451 083.00 |
UX Other trade receivables | 913 984.00 | 913 984.00 | | 913 984.00 |
VP Miscellaneous | 172 156.00 | 172 156.00 | | 172 156.00 |
VQ Other Taxes, Duties, and Similar Debts | 210 760.00 | 210 760.00 | | 210 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 086 140.00 | 1 086 140.00 | | 1 086 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 608 740.00 | 2 608 740.00 | | 2 608 740.00 |
