| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AT Other tangible assets | 22 998.00 | 18 102.00 | 4 896.00 | 22 998.00 |
BH Other financial assets | 6 049.00 | | 6 049.00 | 6 049.00 |
BJ TOTAL (I) | 89 047.00 | 18 102.00 | 70 945.00 | 89 047.00 |
BT Goods | 233 403.00 | 150 466.00 | 82 937.00 | 233 403.00 |
BZ Other receivables | 33 915.00 | | 33 915.00 | 33 915.00 |
CF Cash and cash equivalents | 61 158.00 | | 61 158.00 | 61 158.00 |
CH Prepaid expenses | 200.00 | | 200.00 | 200.00 |
CJ TOTAL (II) | 328 677.00 | 150 466.00 | 178 211.00 | 328 677.00 |
CO Grand total (0 to V) | 417 725.00 | 168 568.00 | 249 156.00 | 417 725.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 249 848.00 | | | 249 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -85 098.00 | | | -85 098.00 |
DL TOTAL (I) | 173 549.00 | | | 173 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 947.00 | | | 11 947.00 |
DX Trade payables and related accounts | 22 202.00 | | | 22 202.00 |
DY Tax and social security liabilities | 41 457.00 | | | 41 457.00 |
EC TOTAL (IV) | 75 606.00 | | | 75 606.00 |
EE Grand total (I to V) | 249 156.00 | | | 249 156.00 |
EG Accrued income and payables due within one year | 75 606.00 | | | 75 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 208 290.00 | | 208 290.00 | 208 290.00 |
FJ Net sales | 208 290.00 | | 208 290.00 | 208 290.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 38 755.00 | |
FQ Other income | | | 56.00 | |
FR Total operating income (I) | | | 247 101.00 | |
FS Purchases of goods (including customs duties) | | | 100 643.00 | |
FT Inventory change (goods) | | | 7 286.00 | |
FW Other purchases and external expenses | | | 49 227.00 | |
FX Taxes, duties, and similar payments | | | 924.00 | |
FY Salaries and Wages | | | 10 000.00 | |
FZ Social Security Contributions | | | 11 179.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 078.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 150 466.00 | |
GE Other Expenses | | | 771.00 | |
GF Total Operating Expenses (II) | | | 332 577.00 | |
GG - OPERATING RESULT (I - II) | | | -85 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -85 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 11 179.00 | | | 11 179.00 |
A4 Equity method investments | 230.00 | | | 230.00 |
HK Income tax | -378.00 | | | -378.00 |
HL TOTAL REVENUE (I + III + V + VII) | 247 101.00 | | | 247 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 332 199.00 | | | 332 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -85 098.00 | | | -85 098.00 |
| |
| 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 | 94 504.00 | | | 94 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 049.00 | |
I4 DECREASES Grand Total | | | 89 048.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 999.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 999.00 | | | 22 999.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 505.00 | | | 11 505.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 024.00 | 2 078.00 | | 16 024.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 024.00 | 2 078.00 | | 16 024.00 |
| |
| 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 | 22 202.00 | 22 202.00 | | 22 202.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 947.00 | 11 947.00 | | 11 947.00 |
UT Other financial assets | 6 049.00 | | | 6 049.00 |
UX Other trade receivables | 33 916.00 | | | 33 916.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 457.00 | 41 457.00 | | 41 457.00 |
VS Prepaid expenses | 200.00 | | | 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 165.00 | 34 116.00 | 6 049.00 | 40 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 607.00 | 75 607.00 | | 75 607.00 |
