| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 328.00 | 1 328.00 | | 1 328.00 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | 1 328.00 | 1 328.00 | | 1 328.00 |
BX Customers and related accounts | 29 838.00 | | 29 838.00 | 29 838.00 |
BZ Other receivables | 400.00 | | 400.00 | 400.00 |
CF Cash and cash equivalents | 15 895.00 | | 15 895.00 | 15 895.00 |
CJ TOTAL (II) | 46 133.00 | | 46 133.00 | 46 133.00 |
CO Grand total (0 to V) | 47 461.00 | 1 328.00 | 46 133.00 | 47 461.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 48 000.00 | 48 000.00 | | 48 000.00 |
DH Retained earnings | -28 720.00 | -17 789.00 | | -28 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 883.00 | -10 931.00 | | -8 883.00 |
DL TOTAL (I) | 19 196.00 | 28 080.00 | | 19 196.00 |
DX Trade payables and related accounts | 26 337.00 | 25 074.00 | | 26 337.00 |
DY Tax and social security liabilities | | 310.00 | | |
EA Other liabilities | 600.00 | 1 101.00 | | 600.00 |
EC TOTAL (IV) | 26 937.00 | 26 485.00 | | 26 937.00 |
EE Grand total (I to V) | 46 133.00 | 54 564.00 | | 46 133.00 |
EG Accrued income and payables due within one year | 26 937.00 | 26 485.00 | | 26 937.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 96 187.00 | | 96 187.00 | 96 187.00 |
FG Production sold - services | 3 149.00 | | 3 149.00 | 3 149.00 |
FJ Net sales | 99 335.00 | | 99 335.00 | 99 335.00 |
FR Total operating income (I) | | | 99 335.00 | |
FS Purchases of goods (including customs duties) | | | 74 677.00 | |
FW Other purchases and external expenses | | | 32 853.00 | |
FX Taxes, duties, and similar payments | | | 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 108 219.00 | |
GG - OPERATING RESULT (I - II) | | | -8 883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 99 335.00 | 109 990.00 | | 99 335.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 219.00 | 120 921.00 | | 108 219.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 883.00 | -10 931.00 | | -8 883.00 |
| |
| 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 | 1 328.00 | | | 1 328.00 |
I4 DECREASES Grand Total | | | 1 328.00 | |
IO DECREASES Total including other intangible assets | | | 1 328.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 328.00 | | | 1 328.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 328.00 | | | 1 328.00 |
PE DEPRECIATION Total including other intangible assets | 1 328.00 | | | 1 328.00 |
| |
| 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 | 26 337.00 | 26 337.00 | | 26 337.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 29 838.00 | 29 838.00 | | 29 838.00 |
VB VAT | 400.00 | 400.00 | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 238.00 | 30 238.00 | | 30 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 937.00 | 26 937.00 | | 26 937.00 |
