| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 176 528.00 | | 176 528.00 | 176 528.00 |
BZ Other receivables | 73 628.00 | | 73 628.00 | 73 628.00 |
CF Cash and cash equivalents | 285 831.00 | | 285 831.00 | 285 831.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 535 987.00 | | 535 987.00 | 535 987.00 |
CO Grand total (0 to V) | 535 987.00 | | 535 987.00 | 535 987.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -3 201.00 | -7 078.00 | | -3 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1.00 | 3 877.00 | | 1.00 |
DL TOTAL (I) | 16 800.00 | 16 799.00 | | 16 800.00 |
DU Loans and Debts from Credit Institutions (3) | 461.00 | 569.00 | | 461.00 |
DX Trade payables and related accounts | 46 807.00 | 285 082.00 | | 46 807.00 |
DY Tax and social security liabilities | 406 092.00 | 393 273.00 | | 406 092.00 |
EA Other liabilities | 65 827.00 | 1 590 105.00 | | 65 827.00 |
EB Prepaid income (2) | | 329 912.00 | | |
EC TOTAL (IV) | 519 187.00 | 2 598 941.00 | | 519 187.00 |
EE Grand total (I to V) | 535 987.00 | 2 615 739.00 | | 535 987.00 |
EG Accrued income and payables due within one year | 519 187.00 | 2 598 941.00 | | 519 187.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 461.00 | 569.00 | | 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 723 473.00 | | 723 473.00 | 723 473.00 |
FJ Net sales | 723 473.00 | | 723 473.00 | 723 473.00 |
FR Total operating income (I) | | | 723 474.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 689 627.00 | |
FX Taxes, duties, and similar payments | | | 33 844.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 723 471.00 | |
GG - OPERATING RESULT (I - II) | | | 3.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 723 474.00 | 1 404 889.00 | | 723 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 723 473.00 | 1 401 012.00 | | 723 473.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1.00 | 3 877.00 | | 1.00 |
| |
| 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 | 46 807.00 | 46 807.00 | | 46 807.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 827.00 | 65 827.00 | | 65 827.00 |
UX Other trade receivables | 176 528.00 | 176 528.00 | | 176 528.00 |
VB VAT | 18 772.00 | 18 772.00 | | 18 772.00 |
VG Loans with a maturity of up to one year at origin | 461.00 | 461.00 | | 461.00 |
VP Miscellaneous | 54 856.00 | 54 856.00 | | 54 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 110 097.00 | 110 097.00 | | 110 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 156.00 | 250 156.00 | | 250 156.00 |
VW VAT | 295 995.00 | 295 995.00 | | 295 995.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 519 187.00 | 519 187.00 | | 519 187.00 |
