| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 019.00 | 2 019.00 | | 2 019.00 |
BJ TOTAL (I) | 2 019.00 | 2 019.00 | | 2 019.00 |
BX Customers and related accounts | 31 779.00 | | 31 779.00 | 31 779.00 |
BZ Other receivables | 42 991.00 | | 42 991.00 | 42 991.00 |
CF Cash and cash equivalents | 285.00 | | 285.00 | 285.00 |
CJ TOTAL (II) | 75 055.00 | | 75 055.00 | 75 055.00 |
CO Grand total (0 to V) | 77 074.00 | 2 019.00 | 75 055.00 | 77 074.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 20 331.00 | 20 331.00 | | 20 331.00 |
DH Retained earnings | -42 006.00 | | | -42 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 638.00 | -42 006.00 | | 1 638.00 |
DL TOTAL (I) | -18 388.00 | -20 025.00 | | -18 388.00 |
DX Trade payables and related accounts | 77 241.00 | 107 254.00 | | 77 241.00 |
DY Tax and social security liabilities | 6 566.00 | 46 267.00 | | 6 566.00 |
EA Other liabilities | 9 636.00 | | | 9 636.00 |
EC TOTAL (IV) | 93 443.00 | 153 521.00 | | 93 443.00 |
EE Grand total (I to V) | 75 055.00 | 133 496.00 | | 75 055.00 |
EG Accrued income and payables due within one year | 93 443.00 | | | 93 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 62 444.00 | |
FG Production sold - services | | | | |
FJ Net sales | | | 62 444.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 62 444.00 | |
FS Purchases of goods (including customs duties) | | | 56 525.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 3 678.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 390.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 60 746.00 | |
GG - OPERATING RESULT (I - II) | | | 1 698.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | | | -60.00 |
HK Income tax | | -3 614.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 444.00 | 219 475.00 | | 62 444.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 806.00 | 261 481.00 | | 60 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 638.00 | -42 006.00 | | 1 638.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 629.00 | 390.00 | | 1 629.00 |
PE DEPRECIATION Total including other intangible assets | 1 629.00 | 390.00 | | 1 629.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 31 779.00 | | | 31 779.00 |
VB VAT | 9 229.00 | | | 9 229.00 |
VC Group and associates | 11 100.00 | | | 11 100.00 |
VM Income taxes | 4 518.00 | | | 4 518.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 144.00 | | | 18 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 770.00 | 74 770.00 | | 74 770.00 |
