| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 65 485.00 | 65 485.00 | | 65 485.00 |
BH Other financial assets | 13 720.00 | | 13 720.00 | 13 720.00 |
BJ TOTAL (I) | 79 205.00 | 65 485.00 | 13 720.00 | 79 205.00 |
BT Goods | 64 067.00 | | 64 067.00 | 64 067.00 |
BZ Other receivables | 2 322.00 | | 2 322.00 | 2 322.00 |
CF Cash and cash equivalents | 4 320.00 | | 4 320.00 | 4 320.00 |
CJ TOTAL (II) | 70 709.00 | | 70 709.00 | 70 709.00 |
CO Grand total (0 to V) | 149 914.00 | 65 485.00 | 84 430.00 | 149 914.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 20 397.00 | | | 20 397.00 |
DH Retained earnings | 32 103.00 | | | 32 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 661.00 | | | 661.00 |
DL TOTAL (I) | 61 546.00 | | | 61 546.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 480.00 | | | 15 480.00 |
DX Trade payables and related accounts | 2 700.00 | | | 2 700.00 |
DY Tax and social security liabilities | 4 703.00 | | | 4 703.00 |
EC TOTAL (IV) | 22 883.00 | | | 22 883.00 |
EE Grand total (I to V) | 84 430.00 | | | 84 430.00 |
EG Accrued income and payables due within one year | 22 883.00 | | | 22 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 81 117.00 | | 81 117.00 | 81 117.00 |
FJ Net sales | 81 117.00 | | 81 117.00 | 81 117.00 |
FR Total operating income (I) | | | 81 117.00 | |
FS Purchases of goods (including customs duties) | | | 44 773.00 | |
FT Inventory change (goods) | | | -4 291.00 | |
FU Purchases of raw materials and other supplies | | | 1 476.00 | |
FW Other purchases and external expenses | | | 18 328.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 17 982.00 | |
FZ Social Security Contributions | | | 2 074.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 306.00 | |
GF Total Operating Expenses (II) | | | 81 097.00 | |
GG - OPERATING RESULT (I - II) | | | 20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 438.00 | | | 438.00 |
HH Total exceptional expenses (VIII) | 438.00 | | | 438.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -438.00 | | | -438.00 |
HK Income tax | -1 079.00 | | | -1 079.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 118.00 | | | 81 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 457.00 | | | 80 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 661.00 | | | 661.00 |
| |
| 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 | 79 205.00 | | | 79 205.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 720.00 | |
I4 DECREASES Grand Total | | | 79 205.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 485.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 485.00 | | | 65 485.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 720.00 | | | 13 720.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 179.00 | 306.00 | | 65 179.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 179.00 | 306.00 | | 65 179.00 |
| |
| 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 | 2 700.00 | 2 700.00 | | 2 700.00 |
8C Staff and Related Accounts | 1 006.00 | 1 006.00 | | 1 006.00 |
8D Social Security and Other Social Organizations | 1 767.00 | 1 767.00 | | 1 767.00 |
UT Other financial assets | 13 720.00 | | 13 720.00 | 13 720.00 |
VI Group and Associates | 15 480.00 | 15 480.00 | | 15 480.00 |
VM Income taxes | 2 322.00 | 2 322.00 | | 2 322.00 |
VQ Other Taxes, Duties, and Similar Debts | 224.00 | 224.00 | | 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 042.00 | 2 322.00 | 13 720.00 | 16 042.00 |
VW VAT | 1 706.00 | 1 706.00 | | 1 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 883.00 | 22 883.00 | | 22 883.00 |
