| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 121 984.00 | | 121 984.00 | 121 984.00 |
BZ Other receivables | 109 361.00 | | 109 361.00 | 109 361.00 |
CF Cash and cash equivalents | 2 802.00 | | 2 802.00 | 2 802.00 |
CJ TOTAL (II) | 234 146.00 | | 234 146.00 | 234 146.00 |
CO Grand total (0 to V) | 234 146.00 | | 234 146.00 | 234 146.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 5 100.00 | 287 223.00 | | 5 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 464.00 | 47 876.00 | | 6 464.00 |
DL TOTAL (I) | 22 564.00 | 346 100.00 | | 22 564.00 |
DX Trade payables and related accounts | 209 428.00 | 157 832.00 | | 209 428.00 |
DY Tax and social security liabilities | 2 155.00 | 17 262.00 | | 2 155.00 |
EC TOTAL (IV) | 211 583.00 | 175 094.00 | | 211 583.00 |
EE Grand total (I to V) | 234 146.00 | 521 193.00 | | 234 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 259 791.00 | | 259 791.00 | 259 791.00 |
FJ Net sales | 259 791.00 | | 259 791.00 | 259 791.00 |
FR Total operating income (I) | | | 259 791.00 | |
FW Other purchases and external expenses | | | 250 514.00 | |
FX Taxes, duties, and similar payments | | | 1 018.00 | |
GF Total Operating Expenses (II) | | | 251 532.00 | |
GG - OPERATING RESULT (I - II) | | | 8 260.00 | |
GL Other interest and similar income | | | 360.00 | |
GP Total financial income (V) | | | 360.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 619.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 155.00 | 17 262.00 | | 2 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 151.00 | 236 920.00 | | 260 151.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 253 687.00 | 189 043.00 | | 253 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 464.00 | 47 876.00 | | 6 464.00 |
| |
| 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 | 209 428.00 | 209 428.00 | | 209 428.00 |
8E Income Taxes | 2 155.00 | 2 155.00 | | 2 155.00 |
UX Other trade receivables | 121 984.00 | 121 984.00 | | 121 984.00 |
VC Group and associates | 109 361.00 | 109 361.00 | | 109 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 231 345.00 | 231 345.00 | | 231 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 583.00 | 211 583.00 | | 211 583.00 |
