| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 138.00 | 1 258.00 | 1 880.00 | 3 138.00 |
BJ TOTAL (I) | 190 238.00 | 1 258.00 | 188 980.00 | 190 238.00 |
BX Customers and related accounts | 182 787.00 | | 182 787.00 | 182 787.00 |
BZ Other receivables | 10 336.00 | | 10 336.00 | 10 336.00 |
CF Cash and cash equivalents | 3 950.00 | | 3 950.00 | 3 950.00 |
CH Prepaid expenses | 2 249.00 | | 2 249.00 | 2 249.00 |
CJ TOTAL (II) | 199 322.00 | | 199 322.00 | 199 322.00 |
CO Grand total (0 to V) | 389 559.00 | 1 258.00 | 388 301.00 | 389 559.00 |
CU Other investments | 187 100.00 | | 187 100.00 | 187 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | -7 983.00 | | | -7 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 577.00 | -7 983.00 | | -11 577.00 |
DL TOTAL (I) | 130 440.00 | 142 017.00 | | 130 440.00 |
DV Miscellaneous Loans and Financial Debts (4) | 218 055.00 | 17 303.00 | | 218 055.00 |
DX Trade payables and related accounts | 4 221.00 | 2 479.00 | | 4 221.00 |
DY Tax and social security liabilities | 31 785.00 | 1 260.00 | | 31 785.00 |
DZ Fixed asset liabilities and related accounts | | 15 110.00 | | |
EA Other liabilities | 3 800.00 | 3 800.00 | | 3 800.00 |
EC TOTAL (IV) | 257 861.00 | 39 952.00 | | 257 861.00 |
EE Grand total (I to V) | 388 301.00 | 181 969.00 | | 388 301.00 |
EG Accrued income and payables due within one year | 257 861.00 | 39 952.00 | | 257 861.00 |
EI Including equity loans | 218 055.00 | | | 218 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 534.00 | | 115 534.00 | 115 534.00 |
FJ Net sales | 115 534.00 | | 115 534.00 | 115 534.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 845.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 148 384.00 | |
FW Other purchases and external expenses | | | 37 678.00 | |
FX Taxes, duties, and similar payments | | | 5 826.00 | |
FY Salaries and Wages | | | 78 005.00 | |
FZ Social Security Contributions | | | 36 145.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 628.00 | |
GF Total Operating Expenses (II) | | | 158 283.00 | |
GG - OPERATING RESULT (I - II) | | | -9 898.00 | |
GR Interest and similar expenses | | | 1 634.00 | |
GU Total financial expenses (VI) | | | 1 634.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 634.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 384.00 | 3 944.00 | | 148 384.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 961.00 | 11 927.00 | | 159 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 577.00 | -7 983.00 | | -11 577.00 |
| |
| 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 | 172 048.00 | | 18 190.00 | 172 048.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 138.00 | | | 3 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 187 100.00 | |
I4 DECREASES Grand Total | | | 190 238.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 138.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 168 910.00 | | 18 190.00 | 168 910.00 |
| |
| 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 | 4 221.00 | 4 221.00 | | 4 221.00 |
8C Staff and Related Accounts | 462.00 | 462.00 | | 462.00 |
8D Social Security and Other Social Organizations | 696.00 | 696.00 | | 696.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 800.00 | 3 800.00 | | 3 800.00 |
UX Other trade receivables | 182 787.00 | 182 787.00 | | 182 787.00 |
VB VAT | 2 908.00 | | | 2 908.00 |
VI Group and Associates | 218 055.00 | 218 055.00 | | 218 055.00 |
VQ Other Taxes, Duties, and Similar Debts | 14.00 | 14.00 | | 14.00 |
VW VAT | 30 613.00 | 30 613.00 | | 30 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 257 861.00 | 257 861.00 | | 257 861.00 |
