| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 243 070.00 | | 243 070.00 | 243 070.00 |
BZ Other receivables | 3 098.00 | | 3 098.00 | 3 098.00 |
CF Cash and cash equivalents | 738 097.00 | | 738 097.00 | 738 097.00 |
CJ TOTAL (II) | 984 264.00 | | 984 264.00 | 984 264.00 |
CO Grand total (0 to V) | 984 264.00 | | 984 264.00 | 984 264.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 61 000.00 | 61 000.00 | | 61 000.00 |
DD Legal reserve (1) | 6 100.00 | 6 100.00 | | 6 100.00 |
DH Retained earnings | 221 637.00 | 170 465.00 | | 221 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 648.00 | 51 172.00 | | 46 648.00 |
DL TOTAL (I) | 335 385.00 | 288 737.00 | | 335 385.00 |
DX Trade payables and related accounts | 20 250.00 | 21 899.00 | | 20 250.00 |
DY Tax and social security liabilities | 628 630.00 | 560 487.00 | | 628 630.00 |
EC TOTAL (IV) | 648 880.00 | 582 386.00 | | 648 880.00 |
EE Grand total (I to V) | 984 264.00 | 871 123.00 | | 984 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 937 319.00 | 937 319.00 | |
FJ Net sales | | 937 319.00 | 937 319.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 700.00 | |
FR Total operating income (I) | | | 961 019.00 | |
FW Other purchases and external expenses | | | 122 628.00 | |
FX Taxes, duties, and similar payments | | | 7 895.00 | |
FY Salaries and Wages | | | 583 022.00 | |
FZ Social Security Contributions | | | 182 675.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 896 221.00 | |
GG - OPERATING RESULT (I - II) | | | 64 797.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 149.00 | 19 900.00 | | 18 149.00 |
HL TOTAL REVENUE (I + III + V + VII) | 961 019.00 | 1 010 102.00 | | 961 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 914 370.00 | 958 930.00 | | 914 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 648.00 | 51 172.00 | | 46 648.00 |
| |
| 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 | 20 250.00 | 20 250.00 | | 20 250.00 |
8C Staff and Related Accounts | 127 267.00 | 127 267.00 | | 127 267.00 |
8D Social Security and Other Social Organizations | 498 172.00 | 498 172.00 | | 498 172.00 |
8E Income Taxes | 3 191.00 | 3 191.00 | | 3 191.00 |
UX Other trade receivables | 243 070.00 | 243 070.00 | | 243 070.00 |
VB VAT | 3 098.00 | 3 098.00 | | 3 098.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 246 167.00 | 246 167.00 | | 246 167.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 648 880.00 | 648 880.00 | | 648 880.00 |
