| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 602 900.00 | | 602 900.00 | 602 900.00 |
BX Customers and related accounts | 50 455.00 | | 50 455.00 | 50 455.00 |
BZ Other receivables | 53 769.00 | | 53 769.00 | 53 769.00 |
CF Cash and cash equivalents | 160 917.00 | | 160 917.00 | 160 917.00 |
CH Prepaid expenses | 1 030.00 | | 1 030.00 | 1 030.00 |
CJ TOTAL (II) | 266 171.00 | | 266 171.00 | 266 171.00 |
CO Grand total (0 to V) | 869 071.00 | | 869 071.00 | 869 071.00 |
CU Other investments | 602 900.00 | | 602 900.00 | 602 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 603 500.00 | | | 603 500.00 |
DD Legal reserve (1) | 15 700.00 | | | 15 700.00 |
DG Other reserves | 197 658.00 | | | 197 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 798.00 | | | 20 798.00 |
DL TOTAL (I) | 837 657.00 | | | 837 657.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | | | 38.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 300.00 | | | 21 300.00 |
DX Trade payables and related accounts | 2 509.00 | | | 2 509.00 |
DY Tax and social security liabilities | 6 538.00 | | | 6 538.00 |
EB Prepaid income (2) | 1 030.00 | | | 1 030.00 |
EC TOTAL (IV) | 31 415.00 | | | 31 415.00 |
EE Grand total (I to V) | 869 071.00 | | | 869 071.00 |
EG Accrued income and payables due within one year | 31 415.00 | | | 31 415.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 38.00 | | | 38.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 195 840.00 | | 195 840.00 | 195 840.00 |
FJ Net sales | 195 840.00 | | 195 840.00 | 195 840.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 321.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 227 164.00 | |
FW Other purchases and external expenses | | | 35 108.00 | |
FX Taxes, duties, and similar payments | | | 1 493.00 | |
FY Salaries and Wages | | | 165 738.00 | |
FZ Social Security Contributions | | | 4 415.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 206 766.00 | |
GG - OPERATING RESULT (I - II) | | | 20 399.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 680.00 | |
GP Total financial income (V) | | | 680.00 | |
GR Interest and similar expenses | | | 281.00 | |
GU Total financial expenses (VI) | | | 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 798.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 31 321.00 | | | 31 321.00 |
HL TOTAL REVENUE (I + III + V + VII) | 227 844.00 | | | 227 844.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 046.00 | | | 207 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 798.00 | | | 20 798.00 |
| |
| 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 | 21 300.00 | 21 300.00 | | 21 300.00 |
8B Suppliers and Related Accounts | 2 509.00 | 2 509.00 | | 2 509.00 |
8D Social Security and Other Social Organizations | 6 538.00 | 6 538.00 | | 6 538.00 |
8L Deferred income | 1 030.00 | 1 030.00 | | 1 030.00 |
VG Loans with a maturity of up to one year at origin | 38.00 | 38.00 | | 38.00 |
VS Prepaid expenses | 105 254.00 | 105 254.00 | | 105 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 254.00 | 105 254.00 | | 105 254.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 415.00 | 31 415.00 | | 31 415.00 |
