| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 944.00 | | 1 944.00 | 1 944.00 |
BJ TOTAL (I) | 1 944.00 | | 1 944.00 | 1 944.00 |
BX Customers and related accounts | 519 270.00 | | 519 270.00 | 519 270.00 |
BZ Other receivables | 695 941.00 | | 695 941.00 | 695 941.00 |
CF Cash and cash equivalents | 12 324.00 | | 12 324.00 | 12 324.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 227 536.00 | | 1 227 536.00 | 1 227 536.00 |
CO Grand total (0 to V) | 1 229 481.00 | | 1 229 481.00 | 1 229 481.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 12 590.00 | 36 213.00 | | 12 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 967 040.00 | 426 376.00 | | 967 040.00 |
DL TOTAL (I) | 1 023 631.00 | 506 590.00 | | 1 023 631.00 |
DU Loans and Debts from Credit Institutions (3) | 123.00 | 1 301.00 | | 123.00 |
DX Trade payables and related accounts | 363.00 | 1 995.00 | | 363.00 |
DY Tax and social security liabilities | 205 362.00 | 34 647.00 | | 205 362.00 |
EC TOTAL (IV) | 205 850.00 | 37 944.00 | | 205 850.00 |
EE Grand total (I to V) | 1 229 481.00 | 544 534.00 | | 1 229 481.00 |
EG Accrued income and payables due within one year | 205 850.00 | 37 944.00 | | 205 850.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 123.00 | 1 301.00 | | 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 065 159.00 | | 2 065 158.00 | 2 065 159.00 |
FJ Net sales | 2 065 158.00 | | 2 065 158.00 | 2 065 158.00 |
FQ Other income | | | 2 334.00 | |
FR Total operating income (I) | | | 2 067 492.00 | |
FW Other purchases and external expenses | | | 19 247.00 | |
FX Taxes, duties, and similar payments | | | 59 981.00 | |
FY Salaries and Wages | | | 453 406.00 | |
FZ Social Security Contributions | | | 121 509.00 | |
GE Other Expenses | | | 68.00 | |
GF Total Operating Expenses (II) | | | 654 213.00 | |
GG - OPERATING RESULT (I - II) | | | 1 413 279.00 | |
GR Interest and similar expenses | | | 1 567.00 | |
GU Total financial expenses (VI) | | | 1 567.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 411 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 2 081.00 | | | 2 081.00 |
HK Income tax | 442 590.00 | 207 745.00 | | 442 590.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 067 492.00 | 996 502.00 | | 2 067 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 100 452.00 | 570 125.00 | | 1 100 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 967 040.00 | 426 376.00 | | 967 040.00 |
