| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 3 000.00 | | 3 000.00 | 3 000.00 |
BV Advances and down payments on orders | 11 000.00 | | 11 000.00 | 11 000.00 |
BX Customers and related accounts | 1 890 000.00 | | 1 890 000.00 | 1 890 000.00 |
BZ Other receivables | 449 000.00 | | 449 000.00 | 449 000.00 |
CF Cash and cash equivalents | 44 000.00 | | 44 000.00 | 44 000.00 |
CJ TOTAL (II) | 2 394 000.00 | | 2 394 000.00 | 2 394 000.00 |
CO Grand total (0 to V) | 2 397 000.00 | | 2 397 000.00 | 2 397 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -1 233 000.00 | -1 000.00 | | -1 233 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 295 000.00 | -1 232 000.00 | | -1 295 000.00 |
DL TOTAL (I) | -2 478 000.00 | -1 183 000.00 | | -2 478 000.00 |
DR TOTAL (IV) | | 10 000.00 | | |
DX Trade payables and related accounts | 3 582 000.00 | 1 829 000.00 | | 3 582 000.00 |
DY Tax and social security liabilities | 147 000.00 | 189 000.00 | | 147 000.00 |
EA Other liabilities | 1 146 000.00 | 847 000.00 | | 1 146 000.00 |
EC TOTAL (IV) | 4 875 000.00 | 2 865 000.00 | | 4 875 000.00 |
EE Grand total (I to V) | 2 397 000.00 | 1 692 000.00 | | 2 397 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 4 897 000.00 | |
FG Production sold - services | | | 345 000.00 | |
FJ Net sales | | | 5 242 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 000.00 | |
FR Total operating income (I) | | | 5 252 000.00 | |
FS Purchases of goods (including customs duties) | | | 2 965 000.00 | |
FU Purchases of raw materials and other supplies | | | 41 000.00 | |
FW Other purchases and external expenses | | | 3 224 000.00 | |
FX Taxes, duties, and similar payments | | | 5 000.00 | |
FY Salaries and Wages | | | 214 000.00 | |
FZ Social Security Contributions | | | 91 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 6 543 000.00 | |
GG - OPERATING RESULT (I - II) | | | -1 291 000.00 | |
GR Interest and similar expenses | | | 4 000.00 | |
GU Total financial expenses (VI) | | | 4 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 295 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 252 000.00 | 3 968 000.00 | | 5 252 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 547 000.00 | 5 200 000.00 | | 6 547 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 295 000.00 | -1 232 000.00 | | -1 295 000.00 |
| |
| 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 | 3 000.00 | | | 3 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 3 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | 10 000.00 | | 10 000.00 | 10 000.00 |
5Z Total provisions for risks and expenses | 10 000.00 | | 10 000.00 | 10 000.00 |
7C Grand total | 10 000.00 | | 10 000.00 | 10 000.00 |
UE of which provisions and reversals: - Operating | | | 10 000.00 | |
| |
| 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 | 3 582 000.00 | 3 582 000.00 | | 3 582 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 000.00 | 62 000.00 | | 62 000.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 34 000.00 | 34 000.00 | | 34 000.00 |
UY Staff and related accounts | 1 000.00 | 1 000.00 | | 1 000.00 |
VA Doubtful or disputed receivables | 1 890 000.00 | 1 890 000.00 | | 1 890 000.00 |
VB VAT | 448 000.00 | 448 000.00 | | 448 000.00 |
VI Group and Associates | 1 085 000.00 | 1 085 000.00 | | 1 085 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 147 000.00 | 147 000.00 | | 147 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 353 000.00 | 2 350 000.00 | 3 000.00 | 2 353 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 875 000.00 | 4 875 000.00 | | 4 875 000.00 |
