| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 302.00 | | 302.00 | 302.00 |
BJ TOTAL (I) | 302.00 | | 302.00 | 302.00 |
BV Advances and down payments on orders | 559.00 | | 559.00 | 559.00 |
BX Customers and related accounts | 2 083.00 | | 2 083.00 | 2 083.00 |
BZ Other receivables | 8 735.00 | | 8 735.00 | 8 735.00 |
CF Cash and cash equivalents | 87 857.00 | | 87 857.00 | 87 857.00 |
CH Prepaid expenses | 495.00 | | 495.00 | 495.00 |
CJ TOTAL (II) | 99 731.00 | | 99 731.00 | 99 731.00 |
CO Grand total (0 to V) | 100 033.00 | | 100 033.00 | 100 033.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -21 582.00 | | | -21 582.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 402.00 | -21 582.00 | | 34 402.00 |
DL TOTAL (I) | 22 819.00 | -11 582.00 | | 22 819.00 |
DX Trade payables and related accounts | 70 303.00 | 51 563.00 | | 70 303.00 |
DY Tax and social security liabilities | 6 910.00 | 5 510.00 | | 6 910.00 |
EA Other liabilities | | 2 010.00 | | |
EC TOTAL (IV) | 77 213.00 | 59 085.00 | | 77 213.00 |
EE Grand total (I to V) | 100 033.00 | 47 502.00 | | 100 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 125 523.00 | |
FJ Net sales | | | 125 523.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 125 523.00 | |
FS Purchases of goods (including customs duties) | | | 17 750.00 | |
FW Other purchases and external expenses | | | 69 910.00 | |
GE Other Expenses | | | 1 092.00 | |
GF Total Operating Expenses (II) | | | 88 753.00 | |
GG - OPERATING RESULT (I - II) | | | 36 770.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | 106.00 | |
GU Total financial expenses (VI) | | | 106.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 262.00 | | | 2 262.00 |
HL TOTAL REVENUE (I + III + V + VII) | 125 523.00 | 82 815.00 | | 125 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 121.00 | 104 398.00 | | 91 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 402.00 | -21 582.00 | | 34 402.00 |
| |
| 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 | 278.00 | | 24.00 | 278.00 |
I3 DECREASES Total Financial Fixed Assets | | | 302.00 | |
I4 DECREASES Grand Total | | | 302.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 278.00 | | 24.00 | 278.00 |
| |
| 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 | 70 303.00 | 70 303.00 | | 70 303.00 |
8E Income Taxes | 2 262.00 | 2 262.00 | | 2 262.00 |
UT Other financial assets | 302.00 | 302.00 | | 302.00 |
UX Other trade receivables | 2 083.00 | | | 2 083.00 |
VB VAT | 8 231.00 | | | 8 231.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 503.00 | | | 503.00 |
VS Prepaid expenses | 495.00 | | | 495.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 616.00 | 11 616.00 | | 11 616.00 |
VW VAT | 4 648.00 | 4 648.00 | | 4 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 213.00 | 77 213.00 | | 77 213.00 |
