| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 149.00 | 1 149.00 | | 1 149.00 |
BH Other financial assets | 240.00 | | 240.00 | 240.00 |
BJ TOTAL (I) | 1 389.00 | 1 149.00 | 240.00 | 1 389.00 |
BT Goods | 69 643.00 | | 69 643.00 | 69 643.00 |
BX Customers and related accounts | 38 551.00 | | 38 551.00 | 38 551.00 |
BZ Other receivables | 11 141.00 | | 11 141.00 | 11 141.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 119 334.00 | | 119 334.00 | 119 334.00 |
CO Grand total (0 to V) | 120 724.00 | 1 149.00 | 119 574.00 | 120 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -7 210.00 | -14 086.00 | | -7 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 546.00 | 6 875.00 | | -16 546.00 |
DL TOTAL (I) | -12 757.00 | 3 790.00 | | -12 757.00 |
DU Loans and Debts from Credit Institutions (3) | 21 822.00 | 11 393.00 | | 21 822.00 |
DX Trade payables and related accounts | 49 372.00 | 103 177.00 | | 49 372.00 |
DY Tax and social security liabilities | 57 056.00 | 61 922.00 | | 57 056.00 |
EA Other liabilities | 4 080.00 | 21 845.00 | | 4 080.00 |
EC TOTAL (IV) | 132 331.00 | 198 337.00 | | 132 331.00 |
EE Grand total (I to V) | 119 574.00 | 202 127.00 | | 119 574.00 |
EG Accrued income and payables due within one year | 132 331.00 | 198 337.00 | | 132 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 156 305.00 | | 156 305.00 | 156 305.00 |
FG Production sold - services | 1 973.00 | | 1 973.00 | 1 973.00 |
FJ Net sales | 158 278.00 | | 158 278.00 | 158 278.00 |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 158 325.00 | |
FS Purchases of goods (including customs duties) | | | 89 884.00 | |
FT Inventory change (goods) | | | 7 796.00 | |
FW Other purchases and external expenses | | | 62 738.00 | |
FX Taxes, duties, and similar payments | | | 36.00 | |
FY Salaries and Wages | | | 13 520.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 173 974.00 | |
GG - OPERATING RESULT (I - II) | | | -15 649.00 | |
GR Interest and similar expenses | | | 460.00 | |
GU Total financial expenses (VI) | | | 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -460.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 2.00 | | | 2.00 |
HE Exceptional expenses on management operations | 440.00 | 1 210.00 | | 440.00 |
HH Total exceptional expenses (VIII) | 440.00 | 1 210.00 | | 440.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -438.00 | -1 210.00 | | -438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 158 327.00 | 196 834.00 | | 158 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 873.00 | 189 959.00 | | 174 873.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 546.00 | 6 875.00 | | -16 546.00 |
HP References: Equipment leasing | 2 869.00 | | | 2 869.00 |
| |
| 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 | 1 389.00 | | | 1 389.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240.00 | |
I4 DECREASES Grand Total | | | 1 389.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 149.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 149.00 | | | 1 149.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 240.00 | | | 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 149.00 | | | 1 149.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 149.00 | | | 1 149.00 |
| |
| 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 | 49 372.00 | 49 372.00 | | 49 372.00 |
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) | 4 080.00 | 4 080.00 | | 4 080.00 |
UT Other financial assets | 240.00 | 240.00 | | 240.00 |
UX Other trade receivables | 38 551.00 | | | 38 551.00 |
UY Staff and related accounts | 4 000.00 | | | 4 000.00 |
VB VAT | 971.00 | | | 971.00 |
VG Loans with a maturity of up to one year at origin | 21 822.00 | 21 822.00 | | 21 822.00 |
VM Income taxes | 2 041.00 | | | 2 041.00 |
VQ Other Taxes, Duties, and Similar Debts | 308.00 | 308.00 | | 308.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 129.00 | | | 4 129.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 932.00 | 49 932.00 | | 49 932.00 |
VW VAT | 53 628.00 | 53 628.00 | | 53 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 331.00 | 132 331.00 | | 132 331.00 |
