| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 747.00 | | 4 747.00 | 4 747.00 |
BJ TOTAL (I) | 4 747.00 | | 4 747.00 | 4 747.00 |
BX Customers and related accounts | 231 785.00 | 3 945.00 | 227 840.00 | 231 785.00 |
BZ Other receivables | 26 747.00 | | 26 747.00 | 26 747.00 |
CF Cash and cash equivalents | 226 351.00 | | 226 351.00 | 226 351.00 |
CJ TOTAL (II) | 484 883.00 | 3 945.00 | 480 938.00 | 484 883.00 |
CO Grand total (0 to V) | 489 629.00 | 3 945.00 | 485 685.00 | 489 629.00 |
CP Shares due in less than one year | 1 273.00 | | | 1 273.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -368 919.00 | | | -368 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -688 399.00 | -368 919.00 | | -688 399.00 |
DL TOTAL (I) | -1 057 317.00 | -368 918.00 | | -1 057 317.00 |
DV Miscellaneous Loans and Financial Debts (4) | 219 919.00 | 267 860.00 | | 219 919.00 |
DX Trade payables and related accounts | 1 224 015.00 | 310 245.00 | | 1 224 015.00 |
DY Tax and social security liabilities | 99 067.00 | 106 112.00 | | 99 067.00 |
EC TOTAL (IV) | 1 543 002.00 | 684 216.00 | | 1 543 002.00 |
EE Grand total (I to V) | 485 685.00 | 315 299.00 | | 485 685.00 |
EG Accrued income and payables due within one year | 1 543 002.00 | 684 216.00 | | 1 543 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 685 337.00 | | 1 685 337.00 | 1 685 337.00 |
FJ Net sales | 1 685 337.00 | | 1 685 337.00 | 1 685 337.00 |
FR Total operating income (I) | | | 1 685 337.00 | |
FS Purchases of goods (including customs duties) | | | 817 117.00 | |
FW Other purchases and external expenses | | | 818 557.00 | |
FX Taxes, duties, and similar payments | | | 11 033.00 | |
FY Salaries and Wages | | | 485 283.00 | |
FZ Social Security Contributions | | | 237 672.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 945.00 | |
GE Other Expenses | | | 130.00 | |
GF Total Operating Expenses (II) | | | 2 373 736.00 | |
GG - OPERATING RESULT (I - II) | | | -688 399.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -688 399.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 685 337.00 | 456 015.00 | | 1 685 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 373 736.00 | 824 934.00 | | 2 373 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -688 399.00 | -368 919.00 | | -688 399.00 |
| |
| 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 | 3 467.00 | | 1 280.00 | 3 467.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 747.00 | |
I4 DECREASES Grand Total | | | 4 747.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 467.00 | | 1 280.00 | 3 467.00 |
| |
| 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 | 1 224 015.00 | 1 224 015.00 | | 1 224 015.00 |
8C Staff and Related Accounts | 14 784.00 | 14 784.00 | | 14 784.00 |
8D Social Security and Other Social Organizations | 78 342.00 | 78 342.00 | | 78 342.00 |
UT Other financial assets | 4 747.00 | 1 273.00 | 3 474.00 | 4 747.00 |
UX Other trade receivables | 227 840.00 | 227 840.00 | | 227 840.00 |
UZ Social Security, other social security organizations | 828.00 | 828.00 | | 828.00 |
VA Doubtful or disputed receivables | 3 945.00 | 3 945.00 | | 3 945.00 |
VB VAT | 25 919.00 | 25 919.00 | | 25 919.00 |
VI Group and Associates | 219 919.00 | 219 919.00 | | 219 919.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 942.00 | 5 942.00 | | 5 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 263 278.00 | 259 804.00 | 3 474.00 | 263 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 543 002.00 | 1 543 002.00 | | 1 543 002.00 |
