| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 12 279.00 | | 12 279.00 | 12 279.00 |
BX Customers and related accounts | 39 115.00 | | 39 115.00 | 39 115.00 |
BZ Other receivables | 6 372.00 | | 6 372.00 | 6 372.00 |
CF Cash and cash equivalents | 74 044.00 | | 74 044.00 | 74 044.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 131 811.00 | | 131 811.00 | 131 811.00 |
CO Grand total (0 to V) | 131 811.00 | | 131 811.00 | 131 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 6 276.00 | | | 6 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 517.00 | 6 776.00 | | -52 517.00 |
DL TOTAL (I) | -40 741.00 | 11 776.00 | | -40 741.00 |
DU Loans and Debts from Credit Institutions (3) | 150 000.00 | | | 150 000.00 |
DX Trade payables and related accounts | 2 115.00 | 173.00 | | 2 115.00 |
DY Tax and social security liabilities | 20 375.00 | 7 119.00 | | 20 375.00 |
EA Other liabilities | 62.00 | 62.00 | | 62.00 |
EC TOTAL (IV) | 172 552.00 | 7 354.00 | | 172 552.00 |
EE Grand total (I to V) | 131 811.00 | 19 130.00 | | 131 811.00 |
EG Accrued income and payables due within one year | 55 772.00 | 7 354.00 | | 55 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 206 403.00 | | 206 403.00 | 206 403.00 |
FG Production sold - services | 38 522.00 | | 38 522.00 | 38 522.00 |
FJ Net sales | 244 926.00 | | 244 926.00 | 244 926.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 244 931.00 | |
FU Purchases of raw materials and other supplies | | | 56 137.00 | |
FV Inventory change (raw materials and supplies) | | | -6 000.00 | |
FW Other purchases and external expenses | | | 171 260.00 | |
FX Taxes, duties, and similar payments | | | 825.00 | |
FY Salaries and Wages | | | 53 000.00 | |
FZ Social Security Contributions | | | 20 582.00 | |
GF Total Operating Expenses (II) | | | 295 805.00 | |
GG - OPERATING RESULT (I - II) | | | -50 873.00 | |
GR Interest and similar expenses | | | 1 644.00 | |
GU Total financial expenses (VI) | | | 1 644.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 196.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 244 931.00 | 21 496.00 | | 244 931.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 297 448.00 | 14 720.00 | | 297 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 517.00 | 6 776.00 | | -52 517.00 |
| |
| 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 | 2 115.00 | 2 115.00 | | 2 115.00 |
8C Staff and Related Accounts | 3 440.00 | 3 440.00 | | 3 440.00 |
8D Social Security and Other Social Organizations | 4 546.00 | 4 546.00 | | 4 546.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62.00 | 62.00 | | 62.00 |
UX Other trade receivables | 39 115.00 | | | 39 115.00 |
VB VAT | 6 372.00 | | | 6 372.00 |
VG Loans with a maturity of up to one year at origin | 150 000.00 | | 150 000.00 | 150 000.00 |
VJ Loans taken out during the year | 150 000.00 | | | 150 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 488.00 | 45 488.00 | | 45 488.00 |
VW VAT | 12 390.00 | 12 390.00 | | 12 390.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 552.00 | 22 552.00 | 150 000.00 | 172 552.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
