| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 400.00 | | 400.00 | 400.00 |
BX Customers and related accounts | 111 000.00 | | 111 000.00 | 111 000.00 |
BZ Other receivables | 9 671.00 | | 9 671.00 | 9 671.00 |
CF Cash and cash equivalents | 332 020.00 | | 332 020.00 | 332 020.00 |
CH Prepaid expenses | 11 667.00 | | 11 667.00 | 11 667.00 |
CJ TOTAL (II) | 464 359.00 | | 464 359.00 | 464 359.00 |
CO Grand total (0 to V) | 464 759.00 | | 464 759.00 | 464 759.00 |
| |
| 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 | 20 387.00 | 13 741.00 | | 20 387.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 638.00 | 6 646.00 | | 5 638.00 |
DL TOTAL (I) | 31 525.00 | 25 887.00 | | 31 525.00 |
DX Trade payables and related accounts | 382 107.00 | 441 673.00 | | 382 107.00 |
DY Tax and social security liabilities | 51 127.00 | 77 536.00 | | 51 127.00 |
EC TOTAL (IV) | 433 234.00 | 519 208.00 | | 433 234.00 |
EE Grand total (I to V) | 464 759.00 | 545 096.00 | | 464 759.00 |
EG Accrued income and payables due within one year | 433 234.00 | | | 433 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 452 500.00 | | 452 500.00 | 452 500.00 |
FJ Net sales | 452 500.00 | | 452 500.00 | 452 500.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 452 502.00 | |
FW Other purchases and external expenses | | | 243 705.00 | |
FX Taxes, duties, and similar payments | | | 17 182.00 | |
FY Salaries and Wages | | | 147 754.00 | |
FZ Social Security Contributions | | | 37 469.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 446 115.00 | |
GG - OPERATING RESULT (I - II) | | | 6 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 749.00 | 846.00 | | 749.00 |
HL TOTAL REVENUE (I + III + V + VII) | 452 502.00 | 545 639.00 | | 452 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 446 864.00 | 538 993.00 | | 446 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 638.00 | 6 646.00 | | 5 638.00 |
| |
| 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 | 382 107.00 | 382 107.00 | | 382 107.00 |
8D Social Security and Other Social Organizations | 51 127.00 | 51 127.00 | | 51 127.00 |
UT Other financial assets | 400.00 | | 400.00 | 400.00 |
UX Other trade receivables | 111 000.00 | 111 000.00 | | 111 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 671.00 | 9 671.00 | | 9 671.00 |
VS Prepaid expenses | 11 667.00 | 11 667.00 | | 11 667.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 738.00 | 132 338.00 | 400.00 | 132 738.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 433 234.00 | 433 234.00 | | 433 234.00 |
