| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 4 500.00 | 4 500.00 | | 4 500.00 |
AT Other tangible assets | 1 035.00 | 1 035.00 | | 1 035.00 |
BJ TOTAL (I) | 5 535.00 | 5 535.00 | | 5 535.00 |
BT Goods | 10 520.00 | | 10 520.00 | 10 520.00 |
BZ Other receivables | 600.00 | | 600.00 | 600.00 |
CF Cash and cash equivalents | 19 263.00 | | 19 263.00 | 19 263.00 |
CJ TOTAL (II) | 30 384.00 | | 30 384.00 | 30 384.00 |
CO Grand total (0 to V) | 35 919.00 | 5 535.00 | 30 384.00 | 35 919.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -211 421.00 | -290 358.00 | | -211 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 704.00 | 78 938.00 | | 24 704.00 |
DL TOTAL (I) | -171 717.00 | -196 421.00 | | -171 717.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | 110.00 | | 18.00 |
DX Trade payables and related accounts | 4 554.00 | 5 384.00 | | 4 554.00 |
DY Tax and social security liabilities | 13 547.00 | 16 924.00 | | 13 547.00 |
EA Other liabilities | 183 981.00 | 234 893.00 | | 183 981.00 |
EC TOTAL (IV) | 202 101.00 | 257 311.00 | | 202 101.00 |
EE Grand total (I to V) | 30 384.00 | 60 890.00 | | 30 384.00 |
EG Accrued income and payables due within one year | 202 101.00 | 257 311.00 | | 202 101.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18.00 | 110.00 | | 18.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 000.00 | | 10 000.00 | 10 000.00 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 190 000.00 | | 190 000.00 | 190 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 190 000.00 | |
FT Inventory change (goods) | | | 48 141.00 | |
FW Other purchases and external expenses | | | 33 641.00 | |
FX Taxes, duties, and similar payments | | | 1 107.00 | |
FY Salaries and Wages | | | 55 079.00 | |
FZ Social Security Contributions | | | 23 458.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 161 462.00 | |
GG - OPERATING RESULT (I - II) | | | 28 538.00 | |
GR Interest and similar expenses | | | 3 835.00 | |
GU Total financial expenses (VI) | | | 3 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 704.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 190 000.00 | 182 382.00 | | 190 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 296.00 | 103 444.00 | | 165 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 704.00 | 78 938.00 | | 24 704.00 |
| |
| 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 | 5 535.00 | | | 5 535.00 |
I4 DECREASES Grand Total | | | 5 535.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 535.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 535.00 | | | 5 535.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 535.00 | | | 5 535.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 535.00 | | | 5 535.00 |
| |
| 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 | 4 554.00 | 4 554.00 | | 4 554.00 |
8C Staff and Related Accounts | 3 945.00 | 3 945.00 | | 3 945.00 |
8D Social Security and Other Social Organizations | 6 134.00 | 6 134.00 | | 6 134.00 |
8K Other liabilities (including liabilities related to repo transactions) | 183 981.00 | 183 981.00 | | 183 981.00 |
VB VAT | 600.00 | 600.00 | | 600.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VQ Other Taxes, Duties, and Similar Debts | 537.00 | 537.00 | | 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 600.00 | 600.00 | | 600.00 |
VW VAT | 2 932.00 | 2 932.00 | | 2 932.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 101.00 | 202 101.00 | | 202 101.00 |
