| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 840.00 | | 1 840.00 | 1 840.00 |
BJ TOTAL (I) | 1 840.00 | | 1 840.00 | 1 840.00 |
BX Customers and related accounts | 6 046.00 | | 6 046.00 | 6 046.00 |
BZ Other receivables | 17 698.00 | | 17 698.00 | 17 698.00 |
CF Cash and cash equivalents | 13 097.00 | | 13 097.00 | 13 097.00 |
CH Prepaid expenses | 2 771.00 | | 2 771.00 | 2 771.00 |
CJ TOTAL (II) | 39 612.00 | | 39 612.00 | 39 612.00 |
CO Grand total (0 to V) | 41 452.00 | | 41 452.00 | 41 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -340 820.00 | -275 875.00 | | -340 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 919.00 | -64 945.00 | | 75 919.00 |
DL TOTAL (I) | -164 901.00 | -240 820.00 | | -164 901.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | 20.00 | | 20.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 000.00 | 70 000.00 | | 130 000.00 |
DX Trade payables and related accounts | 66 487.00 | 210 912.00 | | 66 487.00 |
DY Tax and social security liabilities | 9 846.00 | 19 984.00 | | 9 846.00 |
EC TOTAL (IV) | 206 353.00 | 300 916.00 | | 206 353.00 |
EE Grand total (I to V) | 41 452.00 | 60 096.00 | | 41 452.00 |
EG Accrued income and payables due within one year | 206 353.00 | 300 916.00 | | 206 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 142.00 | 437 624.00 | 442 765.00 | 5 142.00 |
FJ Net sales | 5 142.00 | 437 624.00 | 442 765.00 | 5 142.00 |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 442 859.00 | |
FS Purchases of goods (including customs duties) | | | 137 365.00 | |
FW Other purchases and external expenses | | | 155 241.00 | |
FX Taxes, duties, and similar payments | | | 1 121.00 | |
FY Salaries and Wages | | | 53 555.00 | |
FZ Social Security Contributions | | | 16 842.00 | |
GE Other Expenses | | | 2 876.00 | |
GF Total Operating Expenses (II) | | | 367 001.00 | |
GG - OPERATING RESULT (I - II) | | | 75 858.00 | |
GL Other interest and similar income | | | 60.00 | |
GP Total financial income (V) | | | 60.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 2 876.00 | 1 480.00 | | 2 876.00 |
HL TOTAL REVENUE (I + III + V + VII) | 442 920.00 | 163 937.00 | | 442 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 367 001.00 | 228 881.00 | | 367 001.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 919.00 | -64 945.00 | | 75 919.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 840.00 | | | 1 840.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 840.00 | |
I4 DECREASES Grand Total | | | 1 840.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 840.00 | | | 1 840.00 |
| |
| 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 | 66 487.00 | 66 487.00 | | 66 487.00 |
8C Staff and Related Accounts | 876.00 | 876.00 | | 876.00 |
8D Social Security and Other Social Organizations | 8 211.00 | 8 211.00 | | 8 211.00 |
UT Other financial assets | 1 840.00 | | | 1 840.00 |
UX Other trade receivables | 6 046.00 | | | 6 046.00 |
UY Staff and related accounts | 300.00 | | | 300.00 |
VB VAT | 14 339.00 | | | 14 339.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VI Group and Associates | 130 000.00 | 130 000.00 | | 130 000.00 |
VM Income taxes | 3 059.00 | | | 3 059.00 |
VQ Other Taxes, Duties, and Similar Debts | 560.00 | 560.00 | | 560.00 |
VS Prepaid expenses | 2 771.00 | | | 2 771.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 355.00 | 26 515.00 | 1 840.00 | 28 355.00 |
VW VAT | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 353.00 | 206 353.00 | | 206 353.00 |
