| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6 754.00 | 3 158.00 | 3 596.00 | 6 754.00 |
BJ TOTAL (I) | 6 754.00 | 3 158.00 | 3 596.00 | 6 754.00 |
BX Customers and related accounts | 114 166.00 | | 114 166.00 | 114 166.00 |
BZ Other receivables | 69 699.00 | | 69 699.00 | 69 699.00 |
CF Cash and cash equivalents | 430 890.00 | | 430 890.00 | 430 890.00 |
CH Prepaid expenses | 6 882.00 | | 6 882.00 | 6 882.00 |
CJ TOTAL (II) | 821 637.00 | | 821 637.00 | 821 637.00 |
CO Grand total (0 to V) | 828 391.00 | 3 158.00 | 825 233.00 | 828 391.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DH Retained earnings | -305 903.00 | | | -305 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 014.00 | -305 903.00 | | -57 014.00 |
DL TOTAL (I) | 287 083.00 | 344 097.00 | | 287 083.00 |
DX Trade payables and related accounts | 318 864.00 | 115 466.00 | | 318 864.00 |
DY Tax and social security liabilities | 19 286.00 | 7 814.00 | | 19 286.00 |
EC TOTAL (IV) | 338 150.00 | 123 280.00 | | 338 150.00 |
EE Grand total (I to V) | 625 233.00 | 467 377.00 | | 625 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 516 257.00 | |
FJ Net sales | | | 516 257.00 | |
FQ Other income | | | 276.00 | |
FR Total operating income (I) | | | 516 533.00 | |
FW Other purchases and external expenses | | | 571 416.00 | |
FX Taxes, duties, and similar payments | | | 1 110.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 251.00 | |
GE Other Expenses | | | 254.00 | |
GF Total Operating Expenses (II) | | | 575 032.00 | |
GG - OPERATING RESULT (I - II) | | | -58 499.00 | |
GL Other interest and similar income | | | 1 523.00 | |
GP Total financial income (V) | | | 1 523.00 | |
GS Negative differences of foreign exchange | | | 38.00 | |
GU Total financial expenses (VI) | | | 38.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 518 056.00 | 119 739.00 | | 518 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 575 070.00 | 425 642.00 | | 575 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 014.00 | -305 903.00 | | -57 014.00 |
| |
| 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 | 6 754.00 | | | 6 754.00 |
I4 DECREASES Grand Total | | | 6 754.00 | |
IO DECREASES Total including other intangible assets | | | 6 754.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 754.00 | | | 6 754.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 907.00 | 2 251.00 | | 907.00 |
PE DEPRECIATION Total including other intangible assets | 907.00 | 2 251.00 | | 907.00 |
| |
| 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 | 318 864.00 | 318 864.00 | | 318 864.00 |
UX Other trade receivables | 114 166.00 | 114 166.00 | | 114 166.00 |
VB VAT | 69 699.00 | 69 699.00 | | 69 699.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 286.00 | 19 286.00 | | 19 286.00 |
VS Prepaid expenses | 6 882.00 | 6 882.00 | | 6 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 747.00 | 190 747.00 | | 190 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 338 150.00 | 338 150.00 | | 338 150.00 |
