| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 36 152.00 | 33 133.00 | 3 020.00 | 36 152.00 |
BJ TOTAL (I) | 36 152.00 | 33 133.00 | 3 020.00 | 36 152.00 |
BT Goods | 313 432.00 | | 313 432.00 | 313 432.00 |
BZ Other receivables | 5 608.00 | | 5 608.00 | 5 608.00 |
CF Cash and cash equivalents | 91 525.00 | | 91 525.00 | 91 525.00 |
CJ TOTAL (II) | 410 565.00 | | 410 565.00 | 410 565.00 |
CO Grand total (0 to V) | 446 717.00 | 33 133.00 | 413 585.00 | 446 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DH Retained earnings | 230 214.00 | | | 230 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 137.00 | | | -40 137.00 |
DL TOTAL (I) | 232 001.00 | | | 232 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 177 000.00 | | | 177 000.00 |
DY Tax and social security liabilities | 4 584.00 | | | 4 584.00 |
EC TOTAL (IV) | 181 584.00 | | | 181 584.00 |
EE Grand total (I to V) | 413 585.00 | | | 413 585.00 |
EG Accrued income and payables due within one year | 181 584.00 | | | 181 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 326 667.00 | 22 384.00 | 349 050.00 | 326 667.00 |
FG Production sold - services | 6 013.00 | | 6 013.00 | 6 013.00 |
FJ Net sales | 332 680.00 | 22 384.00 | 355 064.00 | 332 680.00 |
FR Total operating income (I) | | | 355 064.00 | |
FU Purchases of raw materials and other supplies | | | 28 000.00 | |
FV Inventory change (raw materials and supplies) | | | 259 747.00 | |
FW Other purchases and external expenses | | | 87 075.00 | |
FX Taxes, duties, and similar payments | | | 1 301.00 | |
FY Salaries and Wages | | | 14 201.00 | |
FZ Social Security Contributions | | | 2 364.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 890.00 | |
GF Total Operating Expenses (II) | | | 393 578.00 | |
GG - OPERATING RESULT (I - II) | | | -38 515.00 | |
GR Interest and similar expenses | | | 1 622.00 | |
GU Total financial expenses (VI) | | | 1 622.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 355 064.00 | | | 355 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 395 200.00 | | | 395 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 137.00 | | | -40 137.00 |
| |
| 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 | 36 152.00 | | | 36 152.00 |
I4 DECREASES Grand Total | | | 36 152.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 152.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 152.00 | | | 36 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 243.00 | 890.00 | | 32 243.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 243.00 | 890.00 | | 32 243.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 177 000.00 | 177 000.00 | | 177 000.00 |
VM Income taxes | 5 608.00 | | | 5 608.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 608.00 | 5 608.00 | | 5 608.00 |
VW VAT | 4 584.00 | 4 584.00 | | 4 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 584.00 | 181 584.00 | | 181 584.00 |
