| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AT Other tangible assets | 14 971.00 | 13 954.00 | 1 017.00 | 14 971.00 |
BH Other financial assets | 10 014.00 | | 10 014.00 | 10 014.00 |
BJ TOTAL (I) | 55 475.00 | 13 954.00 | 41 521.00 | 55 475.00 |
BT Goods | 9 752.00 | | 9 752.00 | 9 752.00 |
BV Advances and down payments on orders | 36 100.00 | | 36 100.00 | 36 100.00 |
CF Cash and cash equivalents | 79 142.00 | | 79 142.00 | 79 142.00 |
CH Prepaid expenses | 855.00 | | 855.00 | 855.00 |
CJ TOTAL (II) | 125 850.00 | | 125 850.00 | 125 850.00 |
CO Grand total (0 to V) | 181 325.00 | 13 954.00 | 167 371.00 | 181 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -65 427.00 | -36 042.00 | | -65 427.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -60 829.00 | -29 386.00 | | -60 829.00 |
DL TOTAL (I) | -117 457.00 | -56 627.00 | | -117 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 348.00 | 96 348.00 | | 102 348.00 |
DX Trade payables and related accounts | 158 127.00 | 114 392.00 | | 158 127.00 |
DY Tax and social security liabilities | 23 594.00 | 31 229.00 | | 23 594.00 |
EA Other liabilities | 758.00 | | | 758.00 |
EC TOTAL (IV) | 284 827.00 | 241 969.00 | | 284 827.00 |
EE Grand total (I to V) | 167 371.00 | 185 342.00 | | 167 371.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 215 775.00 | | 215 775.00 | 215 775.00 |
FJ Net sales | 215 775.00 | | 215 775.00 | 215 775.00 |
FQ Other income | | | 92.00 | |
FR Total operating income (I) | | | 215 867.00 | |
FS Purchases of goods (including customs duties) | | | 79 014.00 | |
FT Inventory change (goods) | | | 11 300.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 143 475.00 | |
FX Taxes, duties, and similar payments | | | 8 042.00 | |
FY Salaries and Wages | | | 30 354.00 | |
FZ Social Security Contributions | | | 4 156.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 234.00 | |
GE Other Expenses | | | 135.00 | |
GF Total Operating Expenses (II) | | | 276 710.00 | |
GG - OPERATING RESULT (I - II) | | | -60 843.00 | |
GL Other interest and similar income | | | 374.00 | |
GP Total financial income (V) | | | 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 374.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -60 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 360.00 | | | 360.00 |
HH Total exceptional expenses (VIII) | 360.00 | | | 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -360.00 | | | -360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 216 241.00 | 226 636.00 | | 216 241.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 277 070.00 | 256 022.00 | | 277 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -60 829.00 | -29 386.00 | | -60 829.00 |
| |
| 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 | 55 475.00 | | | 55 475.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 014.00 | |
I4 DECREASES Grand Total | | | 55 475.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 971.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 971.00 | | | 14 971.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 014.00 | | | 10 014.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 720.00 | 234.00 | | 13 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 720.00 | 234.00 | | 13 720.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 102 348.00 | 102 348.00 | | 102 348.00 |
8B Suppliers and Related Accounts | 158 127.00 | 158 127.00 | | 158 127.00 |
8K Other liabilities (including liabilities related to repo transactions) | 758.00 | 758.00 | | 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 969.00 | 36 955.00 | 10 014.00 | 46 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 827.00 | 284 827.00 | | 284 827.00 |
