| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 557.00 | 1 557.00 | | 1 557.00 |
AH Goodwill | 4 000.00 | | 4 000.00 | 4 000.00 |
AT Other tangible assets | 1 958.00 | 1 295.00 | 663.00 | 1 958.00 |
BJ TOTAL (I) | 8 020.00 | 2 852.00 | 5 168.00 | 8 020.00 |
BL Raw materials, supplies | 6 130.00 | | 6 130.00 | 6 130.00 |
BX Customers and related accounts | 194.00 | | 194.00 | 194.00 |
BZ Other receivables | 718.00 | | 718.00 | 718.00 |
CF Cash and cash equivalents | 19 166.00 | | 19 166.00 | 19 166.00 |
CH Prepaid expenses | 1 402.00 | | 1 402.00 | 1 402.00 |
CJ TOTAL (II) | 27 610.00 | | 27 610.00 | 27 610.00 |
CO Grand total (0 to V) | 35 630.00 | 2 852.00 | 32 778.00 | 35 630.00 |
CU Other investments | 505.00 | | 505.00 | 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 6 838.00 | 5 761.00 | | 6 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 113.00 | 1 078.00 | | -1 113.00 |
DL TOTAL (I) | 11 225.00 | 12 338.00 | | 11 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 124.00 | 19 699.00 | | 19 124.00 |
DX Trade payables and related accounts | 2 158.00 | 2 642.00 | | 2 158.00 |
DY Tax and social security liabilities | 271.00 | 460.00 | | 271.00 |
EC TOTAL (IV) | 21 553.00 | 22 800.00 | | 21 553.00 |
EE Grand total (I to V) | 32 778.00 | 35 139.00 | | 32 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 19 232.00 | |
FG Production sold - services | | | 441.00 | |
FJ Net sales | | | 19 673.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 19 673.00 | |
FU Purchases of raw materials and other supplies | | | 29.00 | |
FV Inventory change (raw materials and supplies) | | | 2 312.00 | |
FW Other purchases and external expenses | | | 16 993.00 | |
FX Taxes, duties, and similar payments | | | 542.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 20 792.00 | |
GG - OPERATING RESULT (I - II) | | | -1 119.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 190.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 679.00 | 22 004.00 | | 19 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 792.00 | 20 926.00 | | 20 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 113.00 | 1 078.00 | | -1 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 825.00 | 27.00 | | 2 825.00 |
PE DEPRECIATION Total including other intangible assets | 1 557.00 | | | 1 557.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 268.00 | 27.00 | | 1 268.00 |
| |
| 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 | 2 158.00 | 2 158.00 | | 2 158.00 |
UX Other trade receivables | 194.00 | | | 194.00 |
VB VAT | 567.00 | | | 567.00 |
VI Group and Associates | 19 124.00 | 19 124.00 | | 19 124.00 |
VQ Other Taxes, Duties, and Similar Debts | 271.00 | 271.00 | | 271.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 151.00 | | | 151.00 |
VS Prepaid expenses | 1 402.00 | | | 1 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 314.00 | 2 314.00 | | 2 314.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 553.00 | 21 553.00 | | 21 553.00 |
