| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 2 470.00 | |
BJ TOTAL (I) | | | 2 470.00 | |
BX Customers and related accounts | | | 16 992.00 | |
BZ Other receivables | | | 239.00 | |
CF Cash and cash equivalents | | | 49 978.00 | |
CJ TOTAL (II) | | | 67 209.00 | |
CO Grand total (0 to V) | | | 69 679.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 500.00 | 5 500.00 | | 5 500.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 87 656.00 | 118 583.00 | | 87 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 144.00 | -30 927.00 | | -39 144.00 |
DL TOTAL (I) | 55 012.00 | 94 156.00 | | 55 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 883.00 | 607.00 | | 11 883.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
DY Tax and social security liabilities | 1 345.00 | | | 1 345.00 |
EC TOTAL (IV) | 14 668.00 | 607.00 | | 14 668.00 |
EE Grand total (I to V) | 69 679.00 | 94 763.00 | | 69 679.00 |
EG Accrued income and payables due within one year | 14 668.00 | | | 14 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 11 160.00 | 102 075.00 | 113 235.00 | 11 160.00 |
FJ Net sales | 11 160.00 | 102 075.00 | 113 235.00 | 11 160.00 |
FR Total operating income (I) | | | 113 235.00 | |
FW Other purchases and external expenses | | | 33 695.00 | |
FX Taxes, duties, and similar payments | | | 7 617.00 | |
FY Salaries and Wages | | | 70 000.00 | |
FZ Social Security Contributions | | | 38 077.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 526.00 | |
GF Total Operating Expenses (II) | | | 151 915.00 | |
GG - OPERATING RESULT (I - II) | | | -38 680.00 | |
GL Other interest and similar income | | | 89.00 | |
GP Total financial income (V) | | | 89.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 554.00 | 57.00 | | 554.00 |
HH Total exceptional expenses (VIII) | 554.00 | 57.00 | | 554.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -554.00 | -57.00 | | -554.00 |
HK Income tax | | -390.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 113 324.00 | 119 970.00 | | 113 324.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 469.00 | 150 897.00 | | 152 469.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 144.00 | -30 927.00 | | -39 144.00 |
| |
| 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 | 15 270.00 | | 501.00 | 15 270.00 |
I4 DECREASES Grand Total | | 5 557.00 | 10 214.00 | |
IO DECREASES Total including other intangible assets | | | 1 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 557.00 | 8 804.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 410.00 | | | 1 410.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 860.00 | | 501.00 | 13 860.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 775.00 | 2 526.00 | 5 557.00 | 10 775.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 410.00 | | | 1 410.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 365.00 | 2 526.00 | 5 557.00 | 9 365.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
UX Other trade receivables | 16 992.00 | 16 992.00 | | 16 992.00 |
VB VAT | 239.00 | 239.00 | | 239.00 |
VI Group and Associates | 11 883.00 | 11 883.00 | | 11 883.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 231.00 | 17 231.00 | | 17 231.00 |
VW VAT | 1 345.00 | 1 345.00 | | 1 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 668.00 | 14 668.00 | | 14 668.00 |
