| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 125 000.00 | | 125 000.00 | 125 000.00 |
BV Advances and down payments on orders | 307.00 | | 307.00 | 307.00 |
BX Customers and related accounts | 1 353 635.00 | | 1 353 635.00 | 1 353 635.00 |
BZ Other receivables | 1 820 009.00 | | 1 820 009.00 | 1 820 009.00 |
CH Prepaid expenses | 342.00 | | 342.00 | 342.00 |
CJ TOTAL (II) | 3 174 294.00 | | 3 174 294.00 | 3 174 294.00 |
CO Grand total (0 to V) | 3 299 294.00 | | 3 299 294.00 | 3 299 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 233.00 | | | 4 233.00 |
DL TOTAL (I) | 129 233.00 | 125 000.00 | | 129 233.00 |
DU Loans and Debts from Credit Institutions (3) | 1 439.00 | | | 1 439.00 |
DX Trade payables and related accounts | 972 445.00 | | | 972 445.00 |
DY Tax and social security liabilities | 1 428 682.00 | | | 1 428 682.00 |
EA Other liabilities | 767 494.00 | | | 767 494.00 |
EC TOTAL (IV) | 3 170 061.00 | | | 3 170 061.00 |
EE Grand total (I to V) | 3 299 294.00 | 125 000.00 | | 3 299 294.00 |
EG Accrued income and payables due within one year | 3 170 061.00 | | | 3 170 061.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 439.00 | | | 1 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 226 365.00 | | 3 226 365.00 | 3 226 365.00 |
FJ Net sales | 3 226 365.00 | | 3 226 365.00 | 3 226 365.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 132 805.00 | |
FQ Other income | | | 8 243.00 | |
FR Total operating income (I) | | | 4 367 415.00 | |
FS Purchases of goods (including customs duties) | | | 13 398.00 | |
FW Other purchases and external expenses | | | 865 002.00 | |
FX Taxes, duties, and similar payments | | | 78 797.00 | |
FY Salaries and Wages | | | 2 853 629.00 | |
FZ Social Security Contributions | | | 519 112.00 | |
GE Other Expenses | | | 33 241.00 | |
GF Total Operating Expenses (II) | | | 4 363 182.00 | |
GG - OPERATING RESULT (I - II) | | | 4 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 132 805.00 | | | 1 132 805.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 367 415.00 | | | 4 367 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 363 182.00 | | | 4 363 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 233.00 | | | 4 233.00 |
| |
| 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 | 972 445.00 | 972 445.00 | | 972 445.00 |
8C Staff and Related Accounts | 707 449.00 | 707 449.00 | | 707 449.00 |
8D Social Security and Other Social Organizations | 334 977.00 | 334 977.00 | | 334 977.00 |
8K Other liabilities (including liabilities related to repo transactions) | 767 494.00 | 767 494.00 | | 767 494.00 |
UX Other trade receivables | 1 353 635.00 | 1 353 635.00 | | 1 353 635.00 |
VB VAT | 157 470.00 | 157 470.00 | | 157 470.00 |
VC Group and associates | 1 655 764.00 | 1 655 764.00 | | 1 655 764.00 |
VG Loans with a maturity of up to one year at origin | 1 439.00 | 1 439.00 | | 1 439.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 528.00 | 25 528.00 | | 25 528.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 775.00 | 6 775.00 | | 6 775.00 |
VS Prepaid expenses | 342.00 | 342.00 | | 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 173 987.00 | 3 173 987.00 | | 3 173 987.00 |
VW VAT | 360 726.00 | 360 726.00 | | 360 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 170 061.00 | 3 170 061.00 | | 3 170 061.00 |
