| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 000.00 | 2 000.00 | | 2 000.00 |
AT Other tangible assets | 2 076.00 | 949.00 | 1 127.00 | 2 076.00 |
BH Other financial assets | 7 264.00 | | 7 264.00 | 7 264.00 |
BJ TOTAL (I) | 11 340.00 | 2 949.00 | 8 391.00 | 11 340.00 |
BT Goods | 7 735.00 | | 7 735.00 | 7 735.00 |
BV Advances and down payments on orders | 700.00 | | 700.00 | 700.00 |
BX Customers and related accounts | 10 978.00 | | 10 978.00 | 10 978.00 |
BZ Other receivables | 32 189.00 | | 32 189.00 | 32 189.00 |
CF Cash and cash equivalents | 8 406.00 | | 8 406.00 | 8 406.00 |
CH Prepaid expenses | 275.00 | | 275.00 | 275.00 |
CJ TOTAL (II) | 60 283.00 | | 60 283.00 | 60 283.00 |
CO Grand total (0 to V) | 71 623.00 | 2 949.00 | 68 674.00 | 71 623.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -45 771.00 | | | -45 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 409.00 | | | 4 409.00 |
DL TOTAL (I) | -39 262.00 | | | -39 262.00 |
DU Loans and Debts from Credit Institutions (3) | 121.00 | | | 121.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77.00 | | | 77.00 |
DX Trade payables and related accounts | 26 987.00 | | | 26 987.00 |
DY Tax and social security liabilities | 8 666.00 | | | 8 666.00 |
EA Other liabilities | 72 085.00 | | | 72 085.00 |
EC TOTAL (IV) | 107 936.00 | | | 107 936.00 |
EE Grand total (I to V) | 68 674.00 | | | 68 674.00 |
EG Accrued income and payables due within one year | 107 936.00 | | | 107 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 134 780.00 | | 134 780.00 | 134 780.00 |
FJ Net sales | 134 780.00 | | 134 780.00 | 134 780.00 |
FO Operating subsidies | | | 484.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 149.00 | |
FQ Other income | | | 4 239.00 | |
FR Total operating income (I) | | | 148 651.00 | |
FS Purchases of goods (including customs duties) | | | 57 970.00 | |
FT Inventory change (goods) | | | 376.00 | |
FU Purchases of raw materials and other supplies | | | 37.00 | |
FW Other purchases and external expenses | | | 41 933.00 | |
FX Taxes, duties, and similar payments | | | 1 767.00 | |
FY Salaries and Wages | | | 35 429.00 | |
FZ Social Security Contributions | | | 4 512.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 208.00 | |
GE Other Expenses | | | 1 484.00 | |
GF Total Operating Expenses (II) | | | 143 715.00 | |
GG - OPERATING RESULT (I - II) | | | 4 936.00 | |
GR Interest and similar expenses | | | 527.00 | |
GU Total financial expenses (VI) | | | 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 149.00 | | | 9 149.00 |
A4 Equity method investments | 534.00 | | | 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 651.00 | | | 148 651.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 242.00 | | | 144 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 409.00 | | | 4 409.00 |
| |
| 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 | 11 348.00 | | | 11 348.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 000.00 | | | 2 000.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 8.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 8.00 | 7 264.00 | |
I4 DECREASES Grand Total | | 8.00 | 11 340.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 076.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 076.00 | | | 2 076.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 272.00 | | | 7 272.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 741.00 | 208.00 | | 2 741.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 000.00 | | | 2 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 741.00 | 208.00 | | 741.00 |
| |
| 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 | 26 987.00 | 26 987.00 | | 26 987.00 |
8D Social Security and Other Social Organizations | 3 120.00 | 3 120.00 | | 3 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72 085.00 | 72 085.00 | | 72 085.00 |
UT Other financial assets | 7 264.00 | | | 7 264.00 |
UX Other trade receivables | 10 978.00 | | | 10 978.00 |
UY Staff and related accounts | 484.00 | | | 484.00 |
VB VAT | 5 810.00 | | | 5 810.00 |
VH Loans with a maturity of more than one year at origin | 121.00 | 121.00 | | 121.00 |
VI Group and Associates | 77.00 | 77.00 | | 77.00 |
VM Income taxes | 1 966.00 | | | 1 966.00 |
VN Other taxes, similar payments | 966.00 | | | 966.00 |
VQ Other Taxes, Duties, and Similar Debts | 738.00 | 738.00 | | 738.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 962.00 | | | 22 962.00 |
VS Prepaid expenses | 275.00 | | | 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 706.00 | 43 442.00 | 7 264.00 | 50 706.00 |
VW VAT | 4 808.00 | 4 808.00 | | 4 808.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 936.00 | 107 936.00 | | 107 936.00 |
