| |
| 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 | 364.00 | | 364.00 | 364.00 |
BX Customers and related accounts | 700 353.00 | | 700 353.00 | 700 353.00 |
BZ Other receivables | 790 365.00 | | 790 365.00 | 790 365.00 |
CH Prepaid expenses | 477.00 | | 477.00 | 477.00 |
CJ TOTAL (II) | 1 491 561.00 | | 1 491 561.00 | 1 491 561.00 |
CO Grand total (0 to V) | 1 616 561.00 | | 1 616 561.00 | 1 616 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | | | 125 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -111 857.00 | | | -111 857.00 |
DL TOTAL (I) | 13 142.00 | | | 13 142.00 |
DU Loans and Debts from Credit Institutions (3) | 984.00 | | | 984.00 |
DX Trade payables and related accounts | 560 170.00 | | | 560 170.00 |
DY Tax and social security liabilities | 684 331.00 | | | 684 331.00 |
EA Other liabilities | 357 931.00 | | | 357 931.00 |
EC TOTAL (IV) | 1 603 418.00 | | | 1 603 418.00 |
EE Grand total (I to V) | 1 616 561.00 | | | 1 616 561.00 |
EG Accrued income and payables due within one year | 1 603 418.00 | | | 1 603 418.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 984.00 | | | 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 781 799.00 | | 1 781 799.00 | 1 781 799.00 |
FJ Net sales | 1 781 799.00 | | 1 781 799.00 | 1 781 799.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 509 151.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 2 290 955.00 | |
FS Purchases of goods (including customs duties) | | | 4 394.00 | |
FW Other purchases and external expenses | | | 490 526.00 | |
FX Taxes, duties, and similar payments | | | 38 917.00 | |
FY Salaries and Wages | | | 1 592 743.00 | |
FZ Social Security Contributions | | | 258 051.00 | |
GE Other Expenses | | | 18 180.00 | |
GF Total Operating Expenses (II) | | | 2 402 813.00 | |
GG - OPERATING RESULT (I - II) | | | -111 857.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -111 857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 509 151.00 | | | 509 151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 290 955.00 | | | 2 290 955.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 402 813.00 | | | 2 402 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -111 857.00 | | | -111 857.00 |
| |
| 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 | 560 170.00 | 560 170.00 | | 560 170.00 |
8C Staff and Related Accounts | 329 682.00 | 329 682.00 | | 329 682.00 |
8D Social Security and Other Social Organizations | 167 354.00 | 167 354.00 | | 167 354.00 |
8K Other liabilities (including liabilities related to repo transactions) | 357 931.00 | 357 931.00 | | 357 931.00 |
UX Other trade receivables | 700 353.00 | 700 353.00 | | 700 353.00 |
VB VAT | 90 786.00 | 90 786.00 | | 90 786.00 |
VC Group and associates | 690 707.00 | 690 707.00 | | 690 707.00 |
VG Loans with a maturity of up to one year at origin | 984.00 | 984.00 | | 984.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 526.00 | 7 526.00 | | 7 526.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 871.00 | 8 871.00 | | 8 871.00 |
VS Prepaid expenses | 477.00 | 477.00 | | 477.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 491 197.00 | 1 491 197.00 | | 1 491 197.00 |
VW VAT | 179 767.00 | 179 767.00 | | 179 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 603 418.00 | 1 603 418.00 | | 1 603 418.00 |
