| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 364 401.00 | | 1 364 401.00 | 1 364 401.00 |
BZ Other receivables | 14 793.00 | | 14 793.00 | 14 793.00 |
CF Cash and cash equivalents | 374 868.00 | | 374 868.00 | 374 868.00 |
CH Prepaid expenses | 31 050.00 | | 31 050.00 | 31 050.00 |
CJ TOTAL (II) | 1 785 112.00 | | 1 785 112.00 | 1 785 112.00 |
CO Grand total (0 to V) | 1 785 112.00 | | 1 785 112.00 | 1 785 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 683 639.00 | 596 065.00 | | 683 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 974.00 | 87 573.00 | | 95 974.00 |
DL TOTAL (I) | 780 713.00 | 684 739.00 | | 780 713.00 |
DX Trade payables and related accounts | 93 998.00 | 60 946.00 | | 93 998.00 |
DY Tax and social security liabilities | 373 755.00 | 398 132.00 | | 373 755.00 |
EA Other liabilities | 536 647.00 | 479 538.00 | | 536 647.00 |
EC TOTAL (IV) | 1 004 400.00 | 938 616.00 | | 1 004 400.00 |
EE Grand total (I to V) | 1 785 112.00 | 1 623 355.00 | | 1 785 112.00 |
EG Accrued income and payables due within one year | 1 004 400.00 | 938 616.00 | | 1 004 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 549 886.00 | |
FJ Net sales | | | 2 549 886.00 | |
FR Total operating income (I) | | | 2 549 886.00 | |
FW Other purchases and external expenses | | | 256 912.00 | |
FX Taxes, duties, and similar payments | | | 24 253.00 | |
FY Salaries and Wages | | | 1 547 935.00 | |
FZ Social Security Contributions | | | 586 671.00 | |
GE Other Expenses | | | 920.00 | |
GF Total Operating Expenses (II) | | | 2 416 691.00 | |
GG - OPERATING RESULT (I - II) | | | 133 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 133 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 37 221.00 | 34 056.00 | | 37 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 549 886.00 | 2 333 070.00 | | 2 549 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 453 912.00 | 2 245 497.00 | | 2 453 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 974.00 | 87 573.00 | | 95 974.00 |
| |
| 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 | 93 998.00 | 93 998.00 | | 93 998.00 |
8D Social Security and Other Social Organizations | 373 755.00 | 373 755.00 | | 373 755.00 |
8K Other liabilities (including liabilities related to repo transactions) | 536 647.00 | 536 647.00 | | 536 647.00 |
UX Other trade receivables | 1 364 401.00 | 1 364 401.00 | | 1 364 401.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 793.00 | 14 793.00 | | 14 793.00 |
VS Prepaid expenses | 31 050.00 | 31 050.00 | | 31 050.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 410 245.00 | 1 410 245.00 | | 1 410 245.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 004 400.00 | 1 004 400.00 | | 1 004 400.00 |
