| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 030.00 | 5 753.00 | 277.00 | 6 030.00 |
AH Goodwill | 50 000.00 | 50 000.00 | | 50 000.00 |
AT Other tangible assets | 2 000.00 | 2 000.00 | | 2 000.00 |
BJ TOTAL (I) | 58 030.00 | 57 753.00 | 277.00 | 58 030.00 |
BV Advances and down payments on orders | 11 805.00 | | 11 805.00 | 11 805.00 |
BX Customers and related accounts | 152 626.00 | | 152 626.00 | 152 626.00 |
BZ Other receivables | 668 445.00 | | 668 445.00 | 668 445.00 |
CF Cash and cash equivalents | 131 183.00 | | 131 183.00 | 131 183.00 |
CH Prepaid expenses | 170.00 | | 170.00 | 170.00 |
CJ TOTAL (II) | 964 229.00 | | 964 229.00 | 964 229.00 |
CO Grand total (0 to V) | 1 022 259.00 | 57 753.00 | 964 506.00 | 1 022 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 600.00 | 4 600.00 | | 4 600.00 |
DH Retained earnings | -209 220.00 | -174 326.00 | | -209 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 625.00 | -34 894.00 | | -42 625.00 |
DL TOTAL (I) | -247 246.00 | -204 620.00 | | -247 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 65 614.00 | | |
DX Trade payables and related accounts | 850 738.00 | 490 639.00 | | 850 738.00 |
DY Tax and social security liabilities | 10 968.00 | 1 317.00 | | 10 968.00 |
DZ Fixed asset liabilities and related accounts | 2 199.00 | 2 199.00 | | 2 199.00 |
EA Other liabilities | 268 786.00 | 137 042.00 | | 268 786.00 |
EB Prepaid income (2) | 79 061.00 | | | 79 061.00 |
EC TOTAL (IV) | 1 211 752.00 | 696 812.00 | | 1 211 752.00 |
EE Grand total (I to V) | 964 506.00 | 492 192.00 | | 964 506.00 |
EG Accrued income and payables due within one year | 1 211 752.00 | 696 812.00 | | 1 211 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 894 125.00 | | 1 894 125.00 | 1 894 125.00 |
FJ Net sales | 1 894 125.00 | | 1 894 125.00 | 1 894 125.00 |
FQ Other income | | | 6 190.00 | |
FR Total operating income (I) | | | 1 900 315.00 | |
FW Other purchases and external expenses | | | 1 876 388.00 | |
FX Taxes, duties, and similar payments | | | 4 495.00 | |
FY Salaries and Wages | | | 7 825.00 | |
FZ Social Security Contributions | | | 480.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 170.00 | |
GE Other Expenses | | | 2 582.00 | |
GF Total Operating Expenses (II) | | | 1 892 940.00 | |
GG - OPERATING RESULT (I - II) | | | 7 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 50 000.00 | | | 50 000.00 |
HH Total exceptional expenses (VIII) | 50 000.00 | | | 50 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50 000.00 | | | -50 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 900 315.00 | 197 761.00 | | 1 900 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 942 940.00 | 232 655.00 | | 1 942 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 625.00 | -34 894.00 | | -42 625.00 |
| |
| 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 | 58 030.00 | | | 58 030.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 030.00 | | | 6 030.00 |
I4 DECREASES Grand Total | | | 58 030.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 030.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 000.00 | | | 50 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 583.00 | 1 170.00 | | 6 583.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 583.00 | 1 170.00 | | 4 583.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | | 50 000.00 | | |
7B Total provisions for depreciation | | 50 000.00 | | |
7C Grand total | | 50 000.00 | | |
UJ - Exceptional | | 50 000.00 | | |
| |
| 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 | 850 738.00 | 850 738.00 | | 850 738.00 |
8C Staff and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
8D Social Security and Other Social Organizations | 480.00 | 480.00 | | 480.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 199.00 | 2 199.00 | | 2 199.00 |
8K Other liabilities (including liabilities related to repo transactions) | 268 786.00 | 268 786.00 | | 268 786.00 |
8L Deferred income | 79 061.00 | 79 061.00 | | 79 061.00 |
UX Other trade receivables | 152 626.00 | | | 152 626.00 |
VB VAT | 156 476.00 | | | 156 476.00 |
VC Group and associates | 492 783.00 | | | 492 783.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 500.00 | 2 500.00 | | 2 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 186.00 | | | 19 186.00 |
VS Prepaid expenses | 170.00 | | | 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 821 241.00 | 821 241.00 | | 821 241.00 |
VW VAT | 6 788.00 | 6 788.00 | | 6 788.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 211 752.00 | 1 211 752.00 | | 1 211 752.00 |
