| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 142 255.00 | | 142 255.00 | 142 255.00 |
BZ Other receivables | 47 327.00 | | 47 327.00 | 47 327.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 189 582.00 | | 189 582.00 | 189 582.00 |
CO Grand total (0 to V) | 189 582.00 | | 189 582.00 | 189 582.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 1.00 | 1.00 | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 369.00 | 163 480.00 | | 165 369.00 |
DL TOTAL (I) | 181 871.00 | 179 981.00 | | 181 871.00 |
DU Loans and Debts from Credit Institutions (3) | 108.00 | | | 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 734.00 | 940.00 | | 734.00 |
DX Trade payables and related accounts | 2 442.00 | 14 711.00 | | 2 442.00 |
DY Tax and social security liabilities | 4 427.00 | 7 196.00 | | 4 427.00 |
EA Other liabilities | | 5 612.00 | | |
EC TOTAL (IV) | 7 711.00 | 28 459.00 | | 7 711.00 |
EE Grand total (I to V) | 189 582.00 | 208 440.00 | | 189 582.00 |
EG Accrued income and payables due within one year | 7 711.00 | 28 459.00 | | 7 711.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 242 989.00 | | 242 989.00 | 242 989.00 |
FJ Net sales | 242 989.00 | | 242 989.00 | 242 989.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 242 991.00 | |
FW Other purchases and external expenses | | | 14 440.00 | |
FX Taxes, duties, and similar payments | | | 4 182.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 18 623.00 | |
GG - OPERATING RESULT (I - II) | | | 224 368.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 311.00 | |
GP Total financial income (V) | | | 5 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 229 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 64 310.00 | 63 576.00 | | 64 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 248 302.00 | 241 231.00 | | 248 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 933.00 | 77 751.00 | | 82 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 369.00 | 163 480.00 | | 165 369.00 |
| |
| 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 | 2 442.00 | 2 442.00 | | 2 442.00 |
UX Other trade receivables | 142 255.00 | 142 255.00 | | 142 255.00 |
VB VAT | 787.00 | 787.00 | | 787.00 |
VC Group and associates | 45 804.00 | 45 804.00 | | 45 804.00 |
VG Loans with a maturity of up to one year at origin | 108.00 | 108.00 | | 108.00 |
VI Group and Associates | 734.00 | 734.00 | | 734.00 |
VP Miscellaneous | 736.00 | 736.00 | | 736.00 |
VQ Other Taxes, Duties, and Similar Debts | 285.00 | 285.00 | | 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 582.00 | 189 582.00 | | 189 582.00 |
VW VAT | 4 142.00 | 4 142.00 | | 4 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 711.00 | 7 711.00 | | 7 711.00 |
