| |
| 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 | 280.00 | | 280.00 | 280.00 |
BX Customers and related accounts | 789 928.00 | | 789 928.00 | 789 928.00 |
BZ Other receivables | 919 886.00 | | 919 886.00 | 919 886.00 |
CH Prepaid expenses | 451.00 | | 451.00 | 451.00 |
CJ TOTAL (II) | 1 710 544.00 | | 1 710 544.00 | 1 710 544.00 |
CO Grand total (0 to V) | 1 835 544.00 | | 1 835 544.00 | 1 835 544.00 |
| |
| 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) | 33 811.00 | | | 33 811.00 |
DL TOTAL (I) | 158 811.00 | | | 158 811.00 |
DU Loans and Debts from Credit Institutions (3) | 136.00 | | | 136.00 |
DX Trade payables and related accounts | 518 245.00 | | | 518 245.00 |
DY Tax and social security liabilities | 595 732.00 | | | 595 732.00 |
EA Other liabilities | 562 620.00 | | | 562 620.00 |
EC TOTAL (IV) | 1 676 734.00 | | | 1 676 734.00 |
EE Grand total (I to V) | 1 835 544.00 | | | 1 835 544.00 |
EG Accrued income and payables due within one year | 1 676 734.00 | | | 1 676 734.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 136.00 | | | 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 541 919.00 | 154 179.00 | 1 696 099.00 | 1 541 919.00 |
FJ Net sales | 1 541 919.00 | 154 179.00 | 1 696 099.00 | 1 541 919.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 526 880.00 | |
FQ Other income | | | 4 097.00 | |
FR Total operating income (I) | | | 2 227 076.00 | |
FS Purchases of goods (including customs duties) | | | 5 237.00 | |
FW Other purchases and external expenses | | | 505 785.00 | |
FX Taxes, duties, and similar payments | | | 35 564.00 | |
FY Salaries and Wages | | | 1 396 441.00 | |
FZ Social Security Contributions | | | 233 086.00 | |
GE Other Expenses | | | 17 153.00 | |
GF Total Operating Expenses (II) | | | 2 193 265.00 | |
GG - OPERATING RESULT (I - II) | | | 33 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 811.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 526 880.00 | | | 526 880.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 227 076.00 | | | 2 227 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 193 265.00 | | | 2 193 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 811.00 | | | 33 811.00 |
| |
| 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 | 518 245.00 | 518 245.00 | | 518 245.00 |
8C Staff and Related Accounts | 255 878.00 | 255 878.00 | | 255 878.00 |
8D Social Security and Other Social Organizations | 148 931.00 | 148 931.00 | | 148 931.00 |
8K Other liabilities (including liabilities related to repo transactions) | 562 620.00 | 562 620.00 | | 562 620.00 |
UX Other trade receivables | 789 928.00 | 789 928.00 | | 789 928.00 |
VB VAT | 83 611.00 | 83 611.00 | | 83 611.00 |
VC Group and associates | 831 657.00 | 831 657.00 | | 831 657.00 |
VG Loans with a maturity of up to one year at origin | 136.00 | 136.00 | | 136.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 779.00 | 6 779.00 | | 6 779.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 618.00 | 4 618.00 | | 4 618.00 |
VS Prepaid expenses | 451.00 | 451.00 | | 451.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 710 265.00 | 1 710 265.00 | | 1 710 265.00 |
VW VAT | 184 144.00 | 184 144.00 | | 184 144.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 676 734.00 | 1 676 734.00 | | 1 676 734.00 |
