| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 41 450.00 | | 41 450.00 | 41 450.00 |
BX Customers and related accounts | 23 009.00 | | 23 009.00 | 23 009.00 |
BZ Other receivables | 97 110.00 | | 97 110.00 | 97 110.00 |
CF Cash and cash equivalents | 964.00 | | 964.00 | 964.00 |
CJ TOTAL (II) | 121 083.00 | | 121 083.00 | 121 083.00 |
CO Grand total (0 to V) | 162 533.00 | | 162 533.00 | 162 533.00 |
CU Other investments | 41 450.00 | | 41 450.00 | 41 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 107 788.00 | 87 768.00 | | 107 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 711.00 | 20 019.00 | | 5 711.00 |
DL TOTAL (I) | 115 699.00 | 109 988.00 | | 115 699.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 650.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5 589.00 | 11 912.00 | | 5 589.00 |
DX Trade payables and related accounts | 6 123.00 | 6 278.00 | | 6 123.00 |
DY Tax and social security liabilities | 32 878.00 | 30 749.00 | | 32 878.00 |
EA Other liabilities | 2 244.00 | | | 2 244.00 |
EC TOTAL (IV) | 46 834.00 | 50 589.00 | | 46 834.00 |
EE Grand total (I to V) | 162 533.00 | 160 577.00 | | 162 533.00 |
EG Accrued income and payables due within one year | 46 834.00 | 50 589.00 | | 46 834.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 134 500.00 | |
FJ Net sales | | | 134 500.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 134 518.00 | |
FW Other purchases and external expenses | | | 3 316.00 | |
FX Taxes, duties, and similar payments | | | 760.00 | |
FY Salaries and Wages | | | 153 953.00 | |
FZ Social Security Contributions | | | 71 358.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 229 387.00 | |
GG - OPERATING RESULT (I - II) | | | -94 869.00 | |
GP Total financial income (V) | | | 101 282.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 101 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 250.00 | | | 250.00 |
HH Total exceptional expenses (VIII) | 952.00 | | | 952.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -702.00 | | | -702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 236 050.00 | 267 014.00 | | 236 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 339.00 | 246 995.00 | | 230 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 711.00 | 20 019.00 | | 5 711.00 |
| |
| 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 | 6 123.00 | 6 123.00 | | 6 123.00 |
8D Social Security and Other Social Organizations | 32 878.00 | 32 878.00 | | 32 878.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 833.00 | 7 833.00 | | 7 833.00 |
UX Other trade receivables | 23 009.00 | 23 009.00 | | 23 009.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 97 110.00 | 97 110.00 | | 97 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 119.00 | 120 119.00 | | 120 119.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 834.00 | 46 834.00 | | 46 834.00 |
