| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 9 467.00 | | 9 467.00 | 9 467.00 |
CF Cash and cash equivalents | 60 433.00 | | 60 433.00 | 60 433.00 |
CJ TOTAL (II) | 71 100.00 | | 71 100.00 | 71 100.00 |
CO Grand total (0 to V) | 71 100.00 | | 71 100.00 | 71 100.00 |
| |
| 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 |
DH Retained earnings | 6 223.00 | 3 913.00 | | 6 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 698.00 | 2 310.00 | | 698.00 |
DL TOTAL (I) | 15 170.00 | 14 473.00 | | 15 170.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49.00 | 49.00 | | 49.00 |
DX Trade payables and related accounts | 55 787.00 | 99 161.00 | | 55 787.00 |
EA Other liabilities | 94.00 | 48.00 | | 94.00 |
EC TOTAL (IV) | 55 930.00 | 99 258.00 | | 55 930.00 |
EE Grand total (I to V) | 71 100.00 | 113 731.00 | | 71 100.00 |
EI Including equity loans | 49.00 | | | 49.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 410 764.00 | 410 764.00 | |
FJ Net sales | | 410 764.00 | 410 764.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 410 764.00 | |
FW Other purchases and external expenses | | | 408 281.00 | |
FX Taxes, duties, and similar payments | | | 2 065.00 | |
GF Total Operating Expenses (II) | | | 410 346.00 | |
GG - OPERATING RESULT (I - II) | | | 418.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75.00 | |
GP Total financial income (V) | | | 75.00 | |
GS Negative differences of foreign exchange | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 211.00 | 1 560.00 | | 211.00 |
HD Total exceptional income (VII) | 211.00 | 1 560.00 | | 211.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 211.00 | 1 560.00 | | 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 411 050.00 | 85 631.00 | | 411 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 410 352.00 | 83 322.00 | | 410 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 698.00 | 2 310.00 | | 698.00 |
| |
| 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 | 55 787.00 | 55 787.00 | | 55 787.00 |
8K Other liabilities (including liabilities related to repo transactions) | 94.00 | 94.00 | | 94.00 |
UX Other trade receivables | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 9 467.00 | 9 467.00 | | 9 467.00 |
VI Group and Associates | 49.00 | 49.00 | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 667.00 | 10 667.00 | | 10 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 930.00 | 55 930.00 | | 55 930.00 |
