| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 25 000.00 | | 25 000.00 | 25 000.00 |
BZ Other receivables | 2 406.00 | | 2 406.00 | 2 406.00 |
CF Cash and cash equivalents | 192 922.00 | | 192 922.00 | 192 922.00 |
CJ TOTAL (II) | 220 328.00 | | 220 328.00 | 220 328.00 |
CO Grand total (0 to V) | 220 328.00 | | 220 328.00 | 220 328.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 569.00 | | | 74 569.00 |
DL TOTAL (I) | 76 769.00 | | | 76 769.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 093.00 | | | 91 093.00 |
DX Trade payables and related accounts | 26 724.00 | | | 26 724.00 |
DY Tax and social security liabilities | 25 741.00 | | | 25 741.00 |
EC TOTAL (IV) | 143 558.00 | | | 143 558.00 |
EE Grand total (I to V) | 220 328.00 | | | 220 328.00 |
EG Accrued income and payables due within one year | 143 558.00 | | | 143 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 173 683.00 | | 173 683.00 | 173 683.00 |
FJ Net sales | 173 683.00 | | 173 683.00 | 173 683.00 |
FR Total operating income (I) | | | 173 683.00 | |
FW Other purchases and external expenses | | | 76 629.00 | |
FX Taxes, duties, and similar payments | | | 1 883.00 | |
GF Total Operating Expenses (II) | | | 78 512.00 | |
GG - OPERATING RESULT (I - II) | | | 95 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 171.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 602.00 | | | 20 602.00 |
HL TOTAL REVENUE (I + III + V + VII) | 173 683.00 | | | 173 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 114.00 | | | 99 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 569.00 | | | 74 569.00 |
| |
| 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 | 26 724.00 | 26 724.00 | | 26 724.00 |
8D Social Security and Other Social Organizations | 25 741.00 | 25 741.00 | | 25 741.00 |
8K Other liabilities (including liabilities related to repo transactions) | 91 093.00 | 91 093.00 | | 91 093.00 |
UX Other trade receivables | 25 000.00 | 25 000.00 | | 25 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 406.00 | 2 406.00 | | 2 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 406.00 | 27 406.00 | | 27 406.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 559.00 | 143 559.00 | | 143 559.00 |
