| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 566.00 | 6 566.00 | | 6 566.00 |
BJ TOTAL (I) | 6 566.00 | 6 566.00 | | 6 566.00 |
BT Goods | 6 320.00 | 3 450.00 | 2 870.00 | 6 320.00 |
BV Advances and down payments on orders | 4 770.00 | | 4 770.00 | 4 770.00 |
BX Customers and related accounts | 21 535.00 | 6 868.00 | 14 668.00 | 21 535.00 |
BZ Other receivables | 8 727.00 | | 8 727.00 | 8 727.00 |
CF Cash and cash equivalents | 9 757.00 | | 9 757.00 | 9 757.00 |
CH Prepaid expenses | 167.00 | | 167.00 | 167.00 |
CJ TOTAL (II) | 51 276.00 | 10 318.00 | 40 958.00 | 51 276.00 |
CO Grand total (0 to V) | 57 842.00 | 16 884.00 | 40 958.00 | 57 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 4 024.00 | | | 4 024.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 260.00 | | | -8 260.00 |
DL TOTAL (I) | 4 149.00 | | | 4 149.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 688.00 | | | 26 688.00 |
DX Trade payables and related accounts | 2 012.00 | | | 2 012.00 |
DY Tax and social security liabilities | 6 089.00 | | | 6 089.00 |
EA Other liabilities | 2 020.00 | | | 2 020.00 |
EC TOTAL (IV) | 36 809.00 | | | 36 809.00 |
EE Grand total (I to V) | 40 958.00 | | | 40 958.00 |
EG Accrued income and payables due within one year | 36 809.00 | | | 36 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 58 220.00 | | 58 220.00 | 58 220.00 |
FG Production sold - services | 8 095.00 | | 8 095.00 | 8 095.00 |
FJ Net sales | 66 315.00 | | 66 315.00 | 66 315.00 |
FR Total operating income (I) | | | 66 315.00 | |
FS Purchases of goods (including customs duties) | | | 41 085.00 | |
FT Inventory change (goods) | | | 11 650.00 | |
FW Other purchases and external expenses | | | 20 084.00 | |
FX Taxes, duties, and similar payments | | | 1 047.00 | |
GF Total Operating Expenses (II) | | | 73 866.00 | |
GG - OPERATING RESULT (I - II) | | | -7 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 710.00 | | | 710.00 |
HH Total exceptional expenses (VIII) | 710.00 | | | 710.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -709.00 | | | -709.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 316.00 | | | 66 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 576.00 | | | 74 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 260.00 | | | -8 260.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 3 450.00 | | | 3 450.00 |
6T Receivables | 6 868.00 | | | 6 868.00 |
7B Total provisions for depreciation | 10 318.00 | | | 10 318.00 |
7C Grand total | 10 318.00 | | | 10 318.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 26 688.00 | 26 688.00 | | 26 688.00 |
8B Suppliers and Related Accounts | 2 012.00 | 2 012.00 | | 2 012.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 020.00 | 2 020.00 | | 2 020.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 089.00 | 6 089.00 | | 6 089.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 429.00 | 30 429.00 | | 30 429.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 809.00 | 36 809.00 | | 36 809.00 |
