| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | 657 247.00 | |
BZ Other receivables | | | 395 620.00 | |
CF Cash and cash equivalents | | | 1 068 882.00 | |
CJ TOTAL (II) | | | 2 121 749.00 | |
CO Grand total (0 to V) | | | 2 121 749.00 | |
| |
| 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 |
DH Retained earnings | 375 736.00 | 350 166.00 | | 375 736.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 956 706.00 | 475 570.00 | | 956 706.00 |
DL TOTAL (I) | 1 343 442.00 | 836 736.00 | | 1 343 442.00 |
DQ Provisions for Expenses | 3 498.00 | | | 3 498.00 |
DR TOTAL (IV) | 3 498.00 | | | 3 498.00 |
DX Trade payables and related accounts | 59 727.00 | 10 600.00 | | 59 727.00 |
DY Tax and social security liabilities | 202 249.00 | 195 654.00 | | 202 249.00 |
EB Prepaid income (2) | 512 833.00 | 132 083.00 | | 512 833.00 |
EC TOTAL (IV) | 774 809.00 | 338 337.00 | | 774 809.00 |
EE Grand total (I to V) | 2 121 749.00 | 1 175 073.00 | | 2 121 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 675 190.00 | |
FJ Net sales | | | 2 675 190.00 | |
FQ Other income | | | 3 008.00 | |
FR Total operating income (I) | | | 2 678 198.00 | |
FW Other purchases and external expenses | | | 390 224.00 | |
FX Taxes, duties, and similar payments | | | -8 615.00 | |
FY Salaries and Wages | | | 613 234.00 | |
FZ Social Security Contributions | | | 248 719.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 498.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 247 066.00 | |
GG - OPERATING RESULT (I - II) | | | 1 431 132.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 20.00 | |
GS Negative differences of foreign exchange | | | 75.00 | |
GU Total financial expenses (VI) | | | 95.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -95.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 431 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 66 246.00 | | | 66 246.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -66 246.00 | | | -66 246.00 |
HK Income tax | 408 085.00 | 197 785.00 | | 408 085.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 678 198.00 | 1 804 379.00 | | 2 678 198.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 721 492.00 | 1 328 809.00 | | 1 721 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 956 706.00 | 475 570.00 | | 956 706.00 |
