| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 226 969.00 | | 226 969.00 | 226 969.00 |
BZ Other receivables | 289 001.00 | | 289 001.00 | 289 001.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 515 970.00 | | 515 970.00 | 515 970.00 |
CO Grand total (0 to V) | 515 970.00 | | 515 970.00 | 515 970.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 106 960.00 | 4 207.00 | | 106 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 180 263.00 | 102 753.00 | | 180 263.00 |
DL TOTAL (I) | 298 223.00 | 117 960.00 | | 298 223.00 |
DU Loans and Debts from Credit Institutions (3) | 167.00 | | | 167.00 |
DX Trade payables and related accounts | 144 589.00 | 261 398.00 | | 144 589.00 |
DY Tax and social security liabilities | 72 991.00 | 41 136.00 | | 72 991.00 |
EC TOTAL (IV) | 217 747.00 | 302 534.00 | | 217 747.00 |
EE Grand total (I to V) | 515 970.00 | 420 494.00 | | 515 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 419 296.00 | | 419 296.00 | 419 296.00 |
FJ Net sales | 419 296.00 | | 419 296.00 | 419 296.00 |
FR Total operating income (I) | | | 419 296.00 | |
FW Other purchases and external expenses | | | 165 226.00 | |
FX Taxes, duties, and similar payments | | | 3 704.00 | |
GF Total Operating Expenses (II) | | | 168 930.00 | |
GG - OPERATING RESULT (I - II) | | | 250 365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 250 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 70 102.00 | 39 959.00 | | 70 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 419 296.00 | 456 765.00 | | 419 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 032.00 | 354 012.00 | | 239 032.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 180 263.00 | 102 752.00 | | 180 263.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | | | 6.00 | |
8B Suppliers and Related Accounts | 144 589.00 | 144 589.00 | | 144 589.00 |
8E Income Taxes | 70 102.00 | 70 102.00 | | 70 102.00 |
UX Other trade receivables | 226 969.00 | 226 969.00 | | 226 969.00 |
VC Group and associates | 289 001.00 | 289 001.00 | | 289 001.00 |
VG Loans with a maturity of up to one year at origin | 167.00 | 167.00 | | 167.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 889.00 | 2 889.00 | | 2 889.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 515 970.00 | 515 970.00 | | 515 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 217 747.00 | 217 747.00 | | 217 747.00 |
