| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 459.00 | 1 459.00 | | 1 459.00 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BJ TOTAL (I) | 1 464.00 | 1 459.00 | 5.00 | 1 464.00 |
BN Goods in progress | 1 842.00 | | 1 842.00 | 1 842.00 |
BT Goods | | | | |
BX Customers and related accounts | 2 187.00 | | 2 187.00 | 2 187.00 |
BZ Other receivables | 4 229.00 | | 4 229.00 | 4 229.00 |
CD Marketable securities | 3 047.00 | | 3 047.00 | 3 047.00 |
CF Cash and cash equivalents | 13 714.00 | | 13 714.00 | 13 714.00 |
CH Prepaid expenses | 481.00 | | 481.00 | 481.00 |
CJ TOTAL (II) | 25 499.00 | | 25 499.00 | 25 499.00 |
CO Grand total (0 to V) | 26 963.00 | 1 459.00 | 25 504.00 | 26 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 11 205.00 | 6 385.00 | | 11 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 055.00 | 4 820.00 | | -9 055.00 |
DL TOTAL (I) | 4 351.00 | 13 405.00 | | 4 351.00 |
DU Loans and Debts from Credit Institutions (3) | 1 663.00 | 2 676.00 | | 1 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 902.00 | 9 123.00 | | 5 902.00 |
DX Trade payables and related accounts | 11 648.00 | 6 032.00 | | 11 648.00 |
DY Tax and social security liabilities | 1 094.00 | 2 614.00 | | 1 094.00 |
EA Other liabilities | 847.00 | | | 847.00 |
EC TOTAL (IV) | 21 153.00 | 20 444.00 | | 21 153.00 |
EE Grand total (I to V) | 25 504.00 | 33 850.00 | | 25 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 668.00 | | 59 668.00 | 59 668.00 |
FJ Net sales | 59 668.00 | | 59 668.00 | 59 668.00 |
FM Inventory production | | | 1 842.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 792.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 62 327.00 | |
FS Purchases of goods (including customs duties) | | | 27 592.00 | |
FT Inventory change (goods) | | | 448.00 | |
FW Other purchases and external expenses | | | 28 684.00 | |
FX Taxes, duties, and similar payments | | | 1 277.00 | |
FY Salaries and Wages | | | 9 200.00 | |
FZ Social Security Contributions | | | 3 923.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 128.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 71 252.00 | |
GG - OPERATING RESULT (I - II) | | | -8 926.00 | |
GL Other interest and similar income | | | 47.00 | |
GP Total financial income (V) | | | 47.00 | |
GR Interest and similar expenses | | | 62.00 | |
GU Total financial expenses (VI) | | | 62.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 662.00 | | |
HF Exceptional expenses on capital transactions | 114.00 | | | 114.00 |
HH Total exceptional expenses (VIII) | 114.00 | 662.00 | | 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -114.00 | -662.00 | | -114.00 |
HK Income tax | | 880.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 373.00 | 63 253.00 | | 62 373.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 428.00 | 58 433.00 | | 71 428.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 055.00 | 4 820.00 | | -9 055.00 |
HP References: Equipment leasing | 4 485.00 | 3 177.00 | | 4 485.00 |
| |
| 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 | 1 464.00 | | | 1 464.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5.00 | |
I4 DECREASES Grand Total | | | 1 464.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 459.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 459.00 | | | 1 459.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5.00 | | | 5.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 332.00 | 128.00 | | 1 332.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 332.00 | 128.00 | | 1 332.00 |
| |
| 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 | 11 648.00 | 11 648.00 | | 11 648.00 |
8K Other liabilities (including liabilities related to repo transactions) | 847.00 | 847.00 | | 847.00 |
UX Other trade receivables | 2 187.00 | | | 2 187.00 |
UZ Social Security, other social security organizations | 1 908.00 | | | 1 908.00 |
VB VAT | 2 063.00 | | | 2 063.00 |
VH Loans with a maturity of more than one year at origin | 1 663.00 | 1 043.00 | 620.00 | 1 663.00 |
VI Group and Associates | 5 902.00 | 5 902.00 | | 5 902.00 |
VK Loans repaid during the year | 1 011.00 | | | 1 011.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 258.00 | | | 258.00 |
VS Prepaid expenses | 481.00 | | | 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 897.00 | 6 897.00 | | 6 897.00 |
VW VAT | 1 094.00 | 1 094.00 | | 1 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 154.00 | 20 534.00 | 620.00 | 21 154.00 |
