| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 34 205.00 | | 34 205.00 | 34 205.00 |
BZ Other receivables | 16 203.00 | | 16 203.00 | 16 203.00 |
CD Marketable securities | 7 581.00 | | 7 581.00 | 7 581.00 |
CF Cash and cash equivalents | 59 896.00 | | 59 896.00 | 59 896.00 |
CJ TOTAL (II) | 117 886.00 | | 117 886.00 | 117 886.00 |
CO Grand total (0 to V) | 117 886.00 | | 117 886.00 | 117 886.00 |
| |
| 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) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 3 059.00 | 3 059.00 | | 3 059.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 593.00 | 58 483.00 | | 18 593.00 |
DL TOTAL (I) | 32 653.00 | 72 542.00 | | 32 653.00 |
DX Trade payables and related accounts | 3 750.00 | 3 748.00 | | 3 750.00 |
EA Other liabilities | 81 483.00 | 32 750.00 | | 81 483.00 |
EC TOTAL (IV) | 85 233.00 | 36 498.00 | | 85 233.00 |
EE Grand total (I to V) | 117 886.00 | 109 041.00 | | 117 886.00 |
EG Accrued income and payables due within one year | 85 233.00 | 36 498.00 | | 85 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 206.00 | | 34 206.00 | 34 206.00 |
FJ Net sales | 34 206.00 | | 34 206.00 | 34 206.00 |
FR Total operating income (I) | | | 34 206.00 | |
FW Other purchases and external expenses | | | 7 823.00 | |
FX Taxes, duties, and similar payments | | | 460.00 | |
GF Total Operating Expenses (II) | | | 8 283.00 | |
GG - OPERATING RESULT (I - II) | | | 25 923.00 | |
GR Interest and similar expenses | | | 121.00 | |
GU Total financial expenses (VI) | | | 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 79.00 | | |
HD Total exceptional income (VII) | | 79.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 79.00 | | |
HK Income tax | 7 209.00 | 23 242.00 | | 7 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 206.00 | 90 243.00 | | 34 206.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 613.00 | 31 760.00 | | 15 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 593.00 | 58 483.00 | | 18 593.00 |
| |
| 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 | 3 750.00 | 3 750.00 | | 3 750.00 |
UX Other trade receivables | 34 205.00 | 34 205.00 | | 34 205.00 |
VC Group and associates | 15 675.00 | 15 675.00 | | 15 675.00 |
VI Group and Associates | 81 483.00 | 81 483.00 | | 81 483.00 |
VM Income taxes | 528.00 | 528.00 | | 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 408.00 | 50 408.00 | | 50 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 233.00 | 85 233.00 | | 85 233.00 |
