| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 811.00 | | 3 811.00 | 3 811.00 |
AT Other tangible assets | 3 898.00 | 3 898.00 | | 3 898.00 |
BJ TOTAL (I) | 7 709.00 | 3 898.00 | 3 811.00 | 7 709.00 |
BT Goods | 37 035.00 | | 37 035.00 | 37 035.00 |
BZ Other receivables | 169.00 | | 169.00 | 169.00 |
CF Cash and cash equivalents | 2 803.00 | | 2 803.00 | 2 803.00 |
CJ TOTAL (II) | 40 007.00 | | 40 007.00 | 40 007.00 |
CO Grand total (0 to V) | 47 717.00 | 3 898.00 | 43 819.00 | 47 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 32 663.00 | | | 32 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 322.00 | | | -12 322.00 |
DL TOTAL (I) | 28 725.00 | | | 28 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 367.00 | | | 6 367.00 |
DX Trade payables and related accounts | 1 574.00 | | | 1 574.00 |
DY Tax and social security liabilities | 7 151.00 | | | 7 151.00 |
EC TOTAL (IV) | 15 093.00 | | | 15 093.00 |
EE Grand total (I to V) | 43 819.00 | | | 43 819.00 |
EG Accrued income and payables due within one year | 15 093.00 | | | 15 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 22 862.00 | | 22 862.00 | 22 862.00 |
FG Production sold - services | 7 737.00 | | 7 737.00 | 7 737.00 |
FJ Net sales | 30 599.00 | | 30 599.00 | 30 599.00 |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 30 617.00 | |
FS Purchases of goods (including customs duties) | | | 4 529.00 | |
FT Inventory change (goods) | | | 4 292.00 | |
FW Other purchases and external expenses | | | 8 196.00 | |
FX Taxes, duties, and similar payments | | | 691.00 | |
FY Salaries and Wages | | | 17 760.00 | |
FZ Social Security Contributions | | | 7 363.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41.00 | |
GE Other Expenses | | | 66.00 | |
GF Total Operating Expenses (II) | | | 42 939.00 | |
GG - OPERATING RESULT (I - II) | | | -12 322.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 617.00 | | | 30 617.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 939.00 | | | 42 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 322.00 | | | -12 322.00 |
| |
| 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 | 7 709.00 | | | 7 709.00 |
I4 DECREASES Grand Total | | | 7 709.00 | |
IO DECREASES Total including other intangible assets | | | 3 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 898.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 811.00 | | | 3 811.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 898.00 | | | 3 898.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 856.00 | 41.00 | | 3 856.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 856.00 | 41.00 | | 3 856.00 |
| |
| 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 | 1 574.00 | 1 574.00 | | 1 574.00 |
8C Staff and Related Accounts | 3 471.00 | 3 471.00 | | 3 471.00 |
8D Social Security and Other Social Organizations | 2 783.00 | 2 783.00 | | 2 783.00 |
VB VAT | 169.00 | | | 169.00 |
VI Group and Associates | 6 367.00 | 6 367.00 | | 6 367.00 |
VQ Other Taxes, Duties, and Similar Debts | 238.00 | 238.00 | | 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 169.00 | 169.00 | | 169.00 |
VW VAT | 658.00 | 658.00 | | 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 093.00 | 15 093.00 | | 15 093.00 |
