| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 41 630.00 | 10 846.00 | 30 785.00 | 41 630.00 |
AT Other tangible assets | | | | |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 42 130.00 | 10 846.00 | 31 285.00 | 42 130.00 |
BT Goods | 4 597.00 | | 4 597.00 | 4 597.00 |
BX Customers and related accounts | 83 333.00 | | 83 333.00 | 83 333.00 |
BZ Other receivables | 7 896.00 | | 7 896.00 | 7 896.00 |
CJ TOTAL (II) | 95 826.00 | | 95 826.00 | 95 826.00 |
CO Grand total (0 to V) | 137 956.00 | 10 846.00 | 127 110.00 | 137 956.00 |
| |
| 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 |
DH Retained earnings | -30 956.00 | | | -30 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 306.00 | -30 956.00 | | -8 306.00 |
DL TOTAL (I) | -34 262.00 | -25 956.00 | | -34 262.00 |
DU Loans and Debts from Credit Institutions (3) | 38 071.00 | 14 125.00 | | 38 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 261.00 | 50 050.00 | | 50 261.00 |
DX Trade payables and related accounts | 66 340.00 | 30 656.00 | | 66 340.00 |
DY Tax and social security liabilities | 6 400.00 | 13 117.00 | | 6 400.00 |
EA Other liabilities | 299.00 | 344.00 | | 299.00 |
EC TOTAL (IV) | 161 372.00 | 108 292.00 | | 161 372.00 |
EE Grand total (I to V) | 127 110.00 | 82 336.00 | | 127 110.00 |
EG Accrued income and payables due within one year | 161 372.00 | 58 242.00 | | 161 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 464 415.00 | | 464 415.00 | 464 415.00 |
FG Production sold - services | | | | |
FJ Net sales | 464 415.00 | | 464 415.00 | 464 415.00 |
FR Total operating income (I) | | | 464 415.00 | |
FS Purchases of goods (including customs duties) | | | 412 582.00 | |
FT Inventory change (goods) | | | 21 421.00 | |
FU Purchases of raw materials and other supplies | | | -2.00 | |
FW Other purchases and external expenses | | | 7 214.00 | |
FX Taxes, duties, and similar payments | | | 922.00 | |
FY Salaries and Wages | | | 19 461.00 | |
FZ Social Security Contributions | | | 2 781.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 276.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 472 656.00 | |
GG - OPERATING RESULT (I - II) | | | -8 241.00 | |
GR Interest and similar expenses | | | 3 074.00 | |
GU Total financial expenses (VI) | | | 3 074.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 074.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 852.00 | | | 2 852.00 |
HB Exceptional income from capital transactions | 4 650.00 | | | 4 650.00 |
HD Total exceptional income (VII) | 7 502.00 | | | 7 502.00 |
HE Exceptional expenses on management operations | 316.00 | 27.00 | | 316.00 |
HF Exceptional expenses on capital transactions | 4 177.00 | | | 4 177.00 |
HH Total exceptional expenses (VIII) | 4 493.00 | 27.00 | | 4 493.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 009.00 | -27.00 | | 3 009.00 |
HL TOTAL REVENUE (I + III + V + VII) | 471 917.00 | 284 690.00 | | 471 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 480 223.00 | 315 646.00 | | 480 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 306.00 | -30 956.00 | | -8 306.00 |
| |
| 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 | 48 630.00 | | | 48 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | 6 500.00 | 42 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 500.00 | 41 630.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 130.00 | | | 48 130.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 893.00 | 8 276.00 | 2 323.00 | 4 893.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 893.00 | 8 276.00 | 2 323.00 | 4 893.00 |
| |
| 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 | 66 340.00 | 66 340.00 | | 66 340.00 |
8D Social Security and Other Social Organizations | 164.00 | 164.00 | | 164.00 |
8K Other liabilities (including liabilities related to repo transactions) | 299.00 | 299.00 | | 299.00 |
UT Other financial assets | 500.00 | | | 500.00 |
UX Other trade receivables | 83 333.00 | | | 83 333.00 |
VB VAT | 5 397.00 | | | 5 397.00 |
VG Loans with a maturity of up to one year at origin | 38 071.00 | 38 071.00 | | 38 071.00 |
VI Group and Associates | 50 261.00 | 50 261.00 | | 50 261.00 |
VM Income taxes | 2 499.00 | | | 2 499.00 |
VQ Other Taxes, Duties, and Similar Debts | 476.00 | 476.00 | | 476.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 729.00 | 91 229.00 | 500.00 | 91 729.00 |
VW VAT | 5 761.00 | 5 761.00 | | 5 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 372.00 | 161 372.00 | | 161 372.00 |
