| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 690.00 | 690.00 | | 690.00 |
BJ TOTAL (I) | 690.00 | 690.00 | | 690.00 |
BT Goods | 20 246.00 | | 20 246.00 | 20 246.00 |
BX Customers and related accounts | 746.00 | | 746.00 | 746.00 |
BZ Other receivables | 2 549.00 | | 2 549.00 | 2 549.00 |
CF Cash and cash equivalents | 9 348.00 | | 9 348.00 | 9 348.00 |
CH Prepaid expenses | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 32 900.00 | | 32 900.00 | 32 900.00 |
CO Grand total (0 to V) | 33 590.00 | 690.00 | 32 900.00 | 33 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 357.00 | 53 357.00 | | 53 357.00 |
DH Retained earnings | -42 915.00 | -43 328.00 | | -42 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 484.00 | 413.00 | | 484.00 |
DL TOTAL (I) | 10 927.00 | 10 443.00 | | 10 927.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 490.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5 992.00 | 5 333.00 | | 5 992.00 |
DX Trade payables and related accounts | 8 534.00 | 8 572.00 | | 8 534.00 |
DY Tax and social security liabilities | 6 496.00 | 3 714.00 | | 6 496.00 |
EA Other liabilities | 951.00 | 95.00 | | 951.00 |
EC TOTAL (IV) | 21 973.00 | 19 204.00 | | 21 973.00 |
EE Grand total (I to V) | 32 900.00 | 29 647.00 | | 32 900.00 |
EG Accrued income and payables due within one year | 21 973.00 | 19 204.00 | | 21 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 118 178.00 | | 118 178.00 | 118 178.00 |
FJ Net sales | 118 178.00 | | 118 178.00 | 118 178.00 |
FR Total operating income (I) | | | 118 178.00 | |
FT Inventory change (goods) | | | 1 379.00 | |
FU Purchases of raw materials and other supplies | | | 82 904.00 | |
FW Other purchases and external expenses | | | 11 671.00 | |
FX Taxes, duties, and similar payments | | | 506.00 | |
FY Salaries and Wages | | | 21 228.00 | |
GF Total Operating Expenses (II) | | | 117 688.00 | |
GG - OPERATING RESULT (I - II) | | | 490.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 292.00 | | |
HD Total exceptional income (VII) | | 292.00 | | |
HE Exceptional expenses on management operations | | 32.00 | | |
HH Total exceptional expenses (VIII) | | 32.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 260.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 118 178.00 | 100 602.00 | | 118 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 694.00 | 100 189.00 | | 117 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 484.00 | 413.00 | | 484.00 |
| |
| 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 | 690.00 | | | 690.00 |
I4 DECREASES Grand Total | | | 690.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 690.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 690.00 | | | 690.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 690.00 | | | 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 690.00 | | | 690.00 |
| |
| 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 | 8 534.00 | 8 534.00 | | 8 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 951.00 | 951.00 | | 951.00 |
UX Other trade receivables | 746.00 | | | 746.00 |
VB VAT | 2 549.00 | | | 2 549.00 |
VI Group and Associates | 5 992.00 | 5 992.00 | | 5 992.00 |
VS Prepaid expenses | 10.00 | | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 305.00 | 3 305.00 | | 3 305.00 |
VW VAT | 6 496.00 | 6 496.00 | | 6 496.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 973.00 | 21 973.00 | | 21 973.00 |
