| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 2 500.00 | | 2 500.00 | 2 500.00 |
AT Other tangible assets | 1 458.00 | 1 024.00 | 434.00 | 1 458.00 |
BJ TOTAL (I) | 1 458.00 | 1 024.00 | 434.00 | 1 458.00 |
BZ Other receivables | 155 462.00 | | 155 462.00 | 155 462.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 94 257.00 | | 94 257.00 | 94 257.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 249 719.00 | | 249 719.00 | 249 719.00 |
CO Grand total (0 to V) | 253 677.00 | 1 024.00 | 252 653.00 | 253 677.00 |
| |
| 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) | 38.00 | 38.00 | | 38.00 |
DH Retained earnings | -111 927.00 | -11 207.00 | | -111 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 289.00 | -100 721.00 | | -68 289.00 |
DL TOTAL (I) | -175 177.00 | -106 889.00 | | -175 177.00 |
DV Miscellaneous Loans and Financial Debts (4) | 512.00 | 19 661.00 | | 512.00 |
DX Trade payables and related accounts | 94 599.00 | 390 132.00 | | 94 599.00 |
DY Tax and social security liabilities | 80 535.00 | 80 887.00 | | 80 535.00 |
EA Other liabilities | 252 184.00 | 99 317.00 | | 252 184.00 |
EC TOTAL (IV) | 427 831.00 | 589 997.00 | | 427 831.00 |
EE Grand total (I to V) | 252 653.00 | 483 108.00 | | 252 653.00 |
EG Accrued income and payables due within one year | 427 831.00 | 589 997.00 | | 427 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 337 783.00 | 724 023.00 | 1 061 806.00 | 337 783.00 |
FJ Net sales | 337 783.00 | 724 023.00 | 1 061 806.00 | 337 783.00 |
FR Total operating income (I) | | | 1 061 807.00 | |
FS Purchases of goods (including customs duties) | | | 978 261.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 147 142.00 | |
FX Taxes, duties, and similar payments | | | 1 618.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 486.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 127 509.00 | |
GG - OPERATING RESULT (I - II) | | | -65 702.00 | |
GR Interest and similar expenses | | | 769.00 | |
GU Total financial expenses (VI) | | | 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -769.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -66 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6.00 | 1.00 | | 6.00 |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 1 818.00 | 132 405.00 | | 1 818.00 |
HH Total exceptional expenses (VIII) | 1 818.00 | 132 405.00 | | 1 818.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 818.00 | -132 403.00 | | -1 818.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 061 807.00 | 326 800.00 | | 1 061 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 130 096.00 | 427 520.00 | | 1 130 096.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 289.00 | -100 721.00 | | -68 289.00 |
| |
| 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 | 1 458.00 | | | 1 458.00 |
I4 DECREASES Grand Total | | | 1 458.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 458.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 458.00 | | | 1 458.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 538.00 | 486.00 | | 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 538.00 | 486.00 | | 538.00 |
| |
| 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 | 94 599.00 | 94 599.00 | | 94 599.00 |
8D Social Security and Other Social Organizations | 241.00 | 241.00 | | 241.00 |
8K Other liabilities (including liabilities related to repo transactions) | 252 184.00 | 252 184.00 | | 252 184.00 |
VB VAT | 155 462.00 | | | 155 462.00 |
VI Group and Associates | 512.00 | 512.00 | | 512.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 462.00 | 155 462.00 | | 155 462.00 |
VW VAT | 80 294.00 | 80 294.00 | | 80 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 427 831.00 | 427 831.00 | | 427 831.00 |
