| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 395.00 | 1 395.00 | | 1 395.00 |
BH Other financial assets | 3 088.00 | | 3 088.00 | 3 088.00 |
BJ TOTAL (I) | 4 483.00 | 1 395.00 | 3 088.00 | 4 483.00 |
BX Customers and related accounts | 3 336.00 | | 3 336.00 | 3 336.00 |
BZ Other receivables | 4 164.00 | | 4 164.00 | 4 164.00 |
CH Prepaid expenses | 4 989.00 | | 4 989.00 | 4 989.00 |
CJ TOTAL (II) | 12 489.00 | | 12 489.00 | 12 489.00 |
CO Grand total (0 to V) | 16 971.00 | 1 395.00 | 15 576.00 | 16 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 6 727.00 | 6 727.00 | | 6 727.00 |
DH Retained earnings | -1 716.00 | | | -1 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 028.00 | -1 716.00 | | -12 028.00 |
DL TOTAL (I) | -5 917.00 | 6 111.00 | | -5 917.00 |
DU Loans and Debts from Credit Institutions (3) | 6 222.00 | 3 196.00 | | 6 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 185.00 | 6.00 | | 185.00 |
DX Trade payables and related accounts | 8 068.00 | 3 216.00 | | 8 068.00 |
DY Tax and social security liabilities | 7 019.00 | 8 224.00 | | 7 019.00 |
EA Other liabilities | | 38.00 | | |
EC TOTAL (IV) | 21 494.00 | 14 680.00 | | 21 494.00 |
EE Grand total (I to V) | 15 576.00 | 20 791.00 | | 15 576.00 |
EG Accrued income and payables due within one year | 21 494.00 | 14 680.00 | | 21 494.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 430.00 | | 77 430.00 | 77 430.00 |
FJ Net sales | 77 430.00 | | 77 430.00 | 77 430.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 77 431.00 | |
FU Purchases of raw materials and other supplies | | | 28 731.00 | |
FW Other purchases and external expenses | | | 26 617.00 | |
FX Taxes, duties, and similar payments | | | 2 073.00 | |
FY Salaries and Wages | | | 26 353.00 | |
FZ Social Security Contributions | | | 5 102.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 88 880.00 | |
GG - OPERATING RESULT (I - II) | | | -11 449.00 | |
GR Interest and similar expenses | | | 120.00 | |
GU Total financial expenses (VI) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 458.00 | | | 458.00 |
HH Total exceptional expenses (VIII) | 458.00 | | | 458.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -458.00 | | | -458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 431.00 | 100 018.00 | | 77 431.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 459.00 | 101 734.00 | | 89 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 028.00 | -1 716.00 | | -12 028.00 |
| |
| 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 | 4 423.00 | | 60.00 | 4 423.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 088.00 | |
I4 DECREASES Grand Total | | | 4 483.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 395.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 395.00 | | | 1 395.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 028.00 | | 60.00 | 3 028.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 395.00 | | | 1 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 395.00 | | | 1 395.00 |
| |
| 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 | 8 068.00 | 8 068.00 | | 8 068.00 |
8D Social Security and Other Social Organizations | 5 511.00 | 5 511.00 | | 5 511.00 |
UP Loans | 3 088.00 | 3 088.00 | | 3 088.00 |
UX Other trade receivables | 3 336.00 | | | 3 336.00 |
VB VAT | 4 164.00 | | | 4 164.00 |
VG Loans with a maturity of up to one year at origin | 6 222.00 | 6 222.00 | | 6 222.00 |
VI Group and Associates | 185.00 | 185.00 | | 185.00 |
VQ Other Taxes, Duties, and Similar Debts | 976.00 | 976.00 | | 976.00 |
VS Prepaid expenses | 4 989.00 | | | 4 989.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 576.00 | 15 576.00 | | 15 576.00 |
VW VAT | 532.00 | 532.00 | | 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 494.00 | 21 494.00 | | 21 494.00 |
