| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AX Advances and down payments | | 1.00 | | |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BT Goods | 195 873.00 | | 195 873.00 | 195 873.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 14 022.00 | | 14 022.00 | 14 022.00 |
CF Cash and cash equivalents | 49 562.00 | | 49 562.00 | 49 562.00 |
CH Prepaid expenses | 4 524.00 | | 4 524.00 | 4 524.00 |
CJ TOTAL (II) | 263 980.00 | | 263 980.00 | 263 980.00 |
CO Grand total (0 to V) | 273 980.00 | | 273 980.00 | 273 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 305 000.00 | 305 000.00 | | 305 000.00 |
DD Legal reserve (1) | 1 751.00 | | | 1 751.00 |
DH Retained earnings | | -15 186.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 028.00 | 16 937.00 | | -44 028.00 |
DL TOTAL (I) | 262 723.00 | 306 751.00 | | 262 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 883.00 | 5 883.00 | | 5 883.00 |
DX Trade payables and related accounts | 2 800.00 | 2 100.00 | | 2 800.00 |
DY Tax and social security liabilities | 2 574.00 | 2 966.00 | | 2 574.00 |
EC TOTAL (IV) | 11 257.00 | 10 949.00 | | 11 257.00 |
EE Grand total (I to V) | 273 980.00 | 317 700.00 | | 273 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 30 640.00 | | 30 640.00 | 30 640.00 |
FG Production sold - services | 4 167.00 | | 4 167.00 | 4 167.00 |
FJ Net sales | 34 807.00 | | 34 807.00 | 34 807.00 |
FQ Other income | | | 594.00 | |
FR Total operating income (I) | | | 35 401.00 | |
FS Purchases of goods (including customs duties) | | | 7 800.00 | |
FT Inventory change (goods) | | | 18 261.00 | |
FW Other purchases and external expenses | | | 50 883.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
FZ Social Security Contributions | | | 350.00 | |
GE Other Expenses | | | 2 142.00 | |
GF Total Operating Expenses (II) | | | 79 562.00 | |
GG - OPERATING RESULT (I - II) | | | -44 161.00 | |
GL Other interest and similar income | | | 134.00 | |
GP Total financial income (V) | | | 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 509.00 | | |
HH Total exceptional expenses (VIII) | | 509.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -509.00 | | |
HK Income tax | | 2 574.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 535.00 | 181 614.00 | | 35 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 562.00 | 164 677.00 | | 79 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 028.00 | 16 937.00 | | -44 028.00 |
| |
| 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 | 10 000.00 | | | 10 000.00 |
I4 DECREASES Grand Total | | | 10 000.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
| |
| 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 | 2 800.00 | 2 800.00 | | 2 800.00 |
8E Income Taxes | 2 574.00 | 2 574.00 | | 2 574.00 |
VB VAT | 14 022.00 | | | 14 022.00 |
VI Group and Associates | 5 883.00 | 5 883.00 | | 5 883.00 |
VS Prepaid expenses | 4 524.00 | | | 4 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 546.00 | 18 546.00 | | 18 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 257.00 | 11 257.00 | | 11 257.00 |
