| |
| 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 |
BX Customers and related accounts | 763 027.00 | | 763 027.00 | 763 027.00 |
BZ Other receivables | 601 929.00 | | 601 929.00 | 601 929.00 |
CH Prepaid expenses | 674.00 | | 674.00 | 674.00 |
CJ TOTAL (II) | 1 365 632.00 | | 1 365 632.00 | 1 365 632.00 |
CO Grand total (0 to V) | 1 490 632.00 | | 1 490 632.00 | 1 490 632.00 |
| |
| 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) | -126 319.00 | | | -126 319.00 |
DL TOTAL (I) | -1 319.00 | 125 000.00 | | -1 319.00 |
DU Loans and Debts from Credit Institutions (3) | 2 799.00 | | | 2 799.00 |
DX Trade payables and related accounts | 387 152.00 | | | 387 152.00 |
DY Tax and social security liabilities | 457 290.00 | | | 457 290.00 |
EA Other liabilities | 644 709.00 | | | 644 709.00 |
EC TOTAL (IV) | 1 491 952.00 | | | 1 491 952.00 |
EE Grand total (I to V) | 1 490 632.00 | 125 000.00 | | 1 490 632.00 |
EG Accrued income and payables due within one year | 1 491 952.00 | | | 1 491 952.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 799.00 | | | 2 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 393 541.00 | | 1 393 541.00 | 1 393 541.00 |
FJ Net sales | 1 393 541.00 | | 1 393 541.00 | 1 393 541.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 262 994.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 1 656 543.00 | |
FS Purchases of goods (including customs duties) | | | 1 840.00 | |
FW Other purchases and external expenses | | | 668 908.00 | |
FX Taxes, duties, and similar payments | | | 18 193.00 | |
FY Salaries and Wages | | | 842 880.00 | |
FZ Social Security Contributions | | | 236 520.00 | |
GE Other Expenses | | | 14 519.00 | |
GF Total Operating Expenses (II) | | | 1 782 862.00 | |
GG - OPERATING RESULT (I - II) | | | -126 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -126 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 262 994.00 | | | 262 994.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 656 543.00 | | | 1 656 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 782 862.00 | | | 1 782 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -126 319.00 | | | -126 319.00 |
| |
| 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 | 387 152.00 | 387 152.00 | | 387 152.00 |
8C Staff and Related Accounts | 191 877.00 | 191 877.00 | | 191 877.00 |
8D Social Security and Other Social Organizations | 99 974.00 | 99 974.00 | | 99 974.00 |
8K Other liabilities (including liabilities related to repo transactions) | 644 709.00 | 644 709.00 | | 644 709.00 |
UX Other trade receivables | 763 027.00 | 763 027.00 | | 763 027.00 |
UY Staff and related accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
VB VAT | 62 533.00 | 62 533.00 | | 62 533.00 |
VC Group and associates | 534 396.00 | 534 396.00 | | 534 396.00 |
VG Loans with a maturity of up to one year at origin | 2 799.00 | 2 799.00 | | 2 799.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 506.00 | 2 506.00 | | 2 506.00 |
VS Prepaid expenses | 674.00 | 674.00 | | 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 365 632.00 | 1 365 632.00 | | 1 365 632.00 |
VW VAT | 162 932.00 | 162 932.00 | | 162 932.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 491 952.00 | 1 491 952.00 | | 1 491 952.00 |
