| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | | |
AT Other tangible assets | 1 099.00 | 1 099.00 | | 1 099.00 |
BD Other fixed assets | 1 229.00 | | 1 229.00 | 1 229.00 |
BH Other financial assets | 2 144.00 | | 2 144.00 | 2 144.00 |
BJ TOTAL (I) | 4 472.00 | 1 099.00 | 3 373.00 | 4 472.00 |
BT Goods | 8 857.00 | | 8 857.00 | 8 857.00 |
BV Advances and down payments on orders | 129.00 | | 129.00 | 129.00 |
BZ Other receivables | 440.00 | | 440.00 | 440.00 |
CF Cash and cash equivalents | 9 232.00 | | 9 232.00 | 9 232.00 |
CH Prepaid expenses | 849.00 | | 849.00 | 849.00 |
CJ TOTAL (II) | 19 507.00 | | 19 507.00 | 19 507.00 |
CO Grand total (0 to V) | 23 979.00 | 1 099.00 | 22 879.00 | 23 979.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 102.00 | 8 434.00 | | 4 102.00 |
DL TOTAL (I) | 12 352.00 | 16 684.00 | | 12 352.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 267.00 | 3 840.00 | | 2 267.00 |
DX Trade payables and related accounts | 5 383.00 | 6 712.00 | | 5 383.00 |
DY Tax and social security liabilities | 2 877.00 | 1 371.00 | | 2 877.00 |
EC TOTAL (IV) | 10 527.00 | 11 923.00 | | 10 527.00 |
EE Grand total (I to V) | 22 879.00 | 28 607.00 | | 22 879.00 |
EI Including equity loans | 2 267.00 | | | 2 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 67 895.00 | | 67 895.00 | 67 895.00 |
FJ Net sales | 67 895.00 | | 67 895.00 | 67 895.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 67 896.00 | |
FS Purchases of goods (including customs duties) | | | 30 963.00 | |
FT Inventory change (goods) | | | 1 526.00 | |
FW Other purchases and external expenses | | | 23 599.00 | |
FX Taxes, duties, and similar payments | | | 3 441.00 | |
FY Salaries and Wages | | | 100.00 | |
FZ Social Security Contributions | | | 4 172.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 63 821.00 | |
GG - OPERATING RESULT (I - II) | | | 4 075.00 | |
GL Other interest and similar income | | | 27.00 | |
GP Total financial income (V) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 67 923.00 | 80 027.00 | | 67 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 821.00 | 71 593.00 | | 63 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 102.00 | 8 434.00 | | 4 102.00 |
| |
| 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 | 4 472.00 | | | 4 472.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 373.00 | |
I4 DECREASES Grand Total | | | 4 472.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 099.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 099.00 | | | 1 099.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 373.00 | | | 3 373.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 099.00 | | | 1 099.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 099.00 | | | 1 099.00 |
| |
| 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 | 5 383.00 | 5 383.00 | | 5 383.00 |
8D Social Security and Other Social Organizations | 1 972.00 | 1 972.00 | | 1 972.00 |
UT Other financial assets | 2 144.00 | | | 2 144.00 |
VB VAT | 440.00 | | | 440.00 |
VI Group and Associates | 2 267.00 | 2 267.00 | | 2 267.00 |
VQ Other Taxes, Duties, and Similar Debts | 195.00 | 195.00 | | 195.00 |
VS Prepaid expenses | 849.00 | | | 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 434.00 | 1 290.00 | 2 144.00 | 3 434.00 |
VW VAT | 710.00 | 710.00 | | 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 527.00 | 10 527.00 | | 10 527.00 |
