| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 622 433.00 | | 622 433.00 | 622 433.00 |
BZ Other receivables | 990 674.00 | | 990 674.00 | 990 674.00 |
CF Cash and cash equivalents | 37 371.00 | | 37 371.00 | 37 371.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 650 477.00 | | 1 650 477.00 | 1 650 477.00 |
CO Grand total (0 to V) | 1 650 477.00 | | 1 650 477.00 | 1 650 477.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 661 260.00 | 532 411.00 | | 661 260.00 |
DL TOTAL (I) | 671 260.00 | 542 411.00 | | 671 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 241.00 | 171 296.00 | | 9 241.00 |
DX Trade payables and related accounts | 847 094.00 | 9 919 268.00 | | 847 094.00 |
DY Tax and social security liabilities | 122 883.00 | 909 150.00 | | 122 883.00 |
EA Other liabilities | | 2 003.00 | | |
EC TOTAL (IV) | 979 218.00 | 11 001 717.00 | | 979 218.00 |
EE Grand total (I to V) | 1 650 477.00 | 11 544 128.00 | | 1 650 477.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 878 448.00 | | 2 878 448.00 | 2 878 448.00 |
FJ Net sales | 2 878 448.00 | | 2 878 448.00 | 2 878 448.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 878 450.00 | |
FS Purchases of goods (including customs duties) | | | 101 986.00 | |
FW Other purchases and external expenses | | | 2 074 971.00 | |
FX Taxes, duties, and similar payments | | | 9 886.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 186 844.00 | |
GG - OPERATING RESULT (I - II) | | | 691 606.00 | |
GR Interest and similar expenses | | | 30 346.00 | |
GU Total financial expenses (VI) | | | 30 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 661 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 878 450.00 | 10 633 223.00 | | 2 878 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 217 191.00 | 10 100 812.00 | | 2 217 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 661 260.00 | 532 411.00 | | 661 260.00 |
| |
| 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 | 847 094.00 | 847 094.00 | | 847 094.00 |
UX Other trade receivables | 622 433.00 | 622 433.00 | | 622 433.00 |
VB VAT | 510 489.00 | 510 489.00 | | 510 489.00 |
VC Group and associates | 400 821.00 | 400 821.00 | | 400 821.00 |
VI Group and Associates | 9 241.00 | 9 241.00 | | 9 241.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 917.00 | 5 917.00 | | 5 917.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 79 363.00 | 79 363.00 | | 79 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 613 107.00 | 1 613 107.00 | | 1 613 107.00 |
VW VAT | 116 966.00 | 116 966.00 | | 116 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 979 218.00 | 979 218.00 | | 979 218.00 |
