| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 190 161.00 | | 190 161.00 | 190 161.00 |
BZ Other receivables | 1 355 900.00 | | 1 355 900.00 | 1 355 900.00 |
CF Cash and cash equivalents | 172 377.00 | | 172 377.00 | 172 377.00 |
CH Prepaid expenses | 1 219.00 | | 1 219.00 | 1 219.00 |
CJ TOTAL (II) | 1 719 658.00 | | 1 719 658.00 | 1 719 658.00 |
CO Grand total (0 to V) | 1 719 658.00 | | 1 719 658.00 | 1 719 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 123 332.00 | 35 008.00 | | 123 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 761.00 | 90 324.00 | | 30 761.00 |
DL TOTAL (I) | 176 093.00 | 145 332.00 | | 176 093.00 |
DX Trade payables and related accounts | 1 429 042.00 | 839 944.00 | | 1 429 042.00 |
DY Tax and social security liabilities | 114 523.00 | 193 950.00 | | 114 523.00 |
EA Other liabilities | | 148 806.00 | | |
EC TOTAL (IV) | 1 543 565.00 | 1 182 700.00 | | 1 543 565.00 |
EE Grand total (I to V) | 1 719 658.00 | 1 328 032.00 | | 1 719 658.00 |
EG Accrued income and payables due within one year | 1 543 565.00 | 1 182 700.00 | | 1 543 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 282 266.00 | |
FJ Net sales | | | 1 282 266.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 282 270.00 | |
FW Other purchases and external expenses | | | 1 061 184.00 | |
FX Taxes, duties, and similar payments | | | 10 099.00 | |
FY Salaries and Wages | | | 144 150.00 | |
FZ Social Security Contributions | | | 39 798.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 255 236.00 | |
GG - OPERATING RESULT (I - II) | | | 27 034.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 619.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 7 619.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 887.00 | 25 462.00 | | 3 887.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 289 889.00 | 1 188 339.00 | | 1 289 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 259 128.00 | 1 098 015.00 | | 1 259 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 761.00 | 90 324.00 | | 30 761.00 |
| |
| 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 | 1 429 042.00 | 1 429 042.00 | | 1 429 042.00 |
8D Social Security and Other Social Organizations | 114 523.00 | 114 523.00 | | 114 523.00 |
UX Other trade receivables | 190 161.00 | 190 161.00 | | 190 161.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 355 900.00 | 1 355 900.00 | | 1 355 900.00 |
VS Prepaid expenses | 1 219.00 | 1 219.00 | | 1 219.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 547 280.00 | 1 547 280.00 | | 1 547 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 543 565.00 | 1 543 565.00 | | 1 543 565.00 |
