| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 526.00 | 9 526.00 | | 9 526.00 |
BH Other financial assets | 3 601.00 | | 3 601.00 | 3 601.00 |
BJ TOTAL (I) | 13 127.00 | 9 526.00 | 3 601.00 | 13 127.00 |
BZ Other receivables | 9 956.00 | | 9 956.00 | 9 956.00 |
CF Cash and cash equivalents | 92 690.00 | | 92 690.00 | 92 690.00 |
CH Prepaid expenses | 965.00 | | 965.00 | 965.00 |
CJ TOTAL (II) | 103 611.00 | | 103 611.00 | 103 611.00 |
CO Grand total (0 to V) | 116 737.00 | 9 526.00 | 107 212.00 | 116 737.00 |
CP Shares due in less than one year | 3 601.00 | | | 3 601.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DH Retained earnings | 88 148.00 | 81 982.00 | | 88 148.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 692.00 | 6 166.00 | | -12 692.00 |
DL TOTAL (I) | 88 656.00 | 101 348.00 | | 88 656.00 |
DX Trade payables and related accounts | 5 212.00 | 9 549.00 | | 5 212.00 |
DY Tax and social security liabilities | 13 343.00 | 17 723.00 | | 13 343.00 |
EC TOTAL (IV) | 18 555.00 | 27 272.00 | | 18 555.00 |
EE Grand total (I to V) | 107 212.00 | 128 620.00 | | 107 212.00 |
EG Accrued income and payables due within one year | 18 555.00 | 27 272.00 | | 18 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 405 249.00 | | 405 249.00 | 405 249.00 |
FJ Net sales | 405 249.00 | | 405 249.00 | 405 249.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 405 261.00 | |
FU Purchases of raw materials and other supplies | | | 288 096.00 | |
FW Other purchases and external expenses | | | 83 176.00 | |
FX Taxes, duties, and similar payments | | | 7 584.00 | |
FY Salaries and Wages | | | 28 116.00 | |
FZ Social Security Contributions | | | 10 938.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 417 911.00 | |
GG - OPERATING RESULT (I - II) | | | -12 649.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 42.00 | | | 42.00 |
HH Total exceptional expenses (VIII) | 42.00 | | | 42.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42.00 | | | -42.00 |
HK Income tax | | 1 088.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 405 261.00 | 795 592.00 | | 405 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 417 953.00 | 789 426.00 | | 417 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 692.00 | 6 166.00 | | -12 692.00 |
| |
| 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 | 13 127.00 | | | 13 127.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 601.00 | |
I4 DECREASES Grand Total | | | 13 127.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 526.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 526.00 | | | 9 526.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 601.00 | | | 3 601.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 526.00 | | | 9 526.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 526.00 | | | 9 526.00 |
| |
| 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 | 5 212.00 | 5 212.00 | | 5 212.00 |
8C Staff and Related Accounts | 1 575.00 | 1 575.00 | | 1 575.00 |
8D Social Security and Other Social Organizations | 3 024.00 | 3 024.00 | | 3 024.00 |
UT Other financial assets | 3 601.00 | 3 601.00 | | 3 601.00 |
VB VAT | 2 853.00 | 2 853.00 | | 2 853.00 |
VM Income taxes | 3 043.00 | 3 043.00 | | 3 043.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 060.00 | 4 060.00 | | 4 060.00 |
VS Prepaid expenses | 965.00 | 965.00 | | 965.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 522.00 | 14 522.00 | | 14 522.00 |
VW VAT | 8 744.00 | 8 744.00 | | 8 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 555.00 | 18 555.00 | | 18 555.00 |
