| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BX Customers and related accounts | 37 313.00 | | 37 313.00 | 37 313.00 |
BZ Other receivables | 12 797.00 | | 12 797.00 | 12 797.00 |
CF Cash and cash equivalents | 147 783.00 | | 147 783.00 | 147 783.00 |
CJ TOTAL (II) | 197 894.00 | | 197 894.00 | 197 894.00 |
CO Grand total (0 to V) | 197 909.00 | | 197 909.00 | 197 909.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 136 679.00 | 211 777.00 | | 136 679.00 |
DH Retained earnings | -76 193.00 | -95 195.00 | | -76 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 818.00 | 10 847.00 | | 818.00 |
DL TOTAL (I) | 66 805.00 | 132 929.00 | | 66 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 598.00 | | | 44 598.00 |
DX Trade payables and related accounts | 82 906.00 | 131 792.00 | | 82 906.00 |
DY Tax and social security liabilities | 3 600.00 | 8 745.00 | | 3 600.00 |
EA Other liabilities | | 882.00 | | |
EC TOTAL (IV) | 131 104.00 | 141 420.00 | | 131 104.00 |
EE Grand total (I to V) | 197 909.00 | 274 349.00 | | 197 909.00 |
EG Accrued income and payables due within one year | 131 104.00 | 141 420.00 | | 131 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 97 045.00 | | 97 045.00 | 97 045.00 |
FJ Net sales | 97 045.00 | | 97 045.00 | 97 045.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 97 045.00 | |
FS Purchases of goods (including customs duties) | | | 87 608.00 | |
FW Other purchases and external expenses | | | 8 490.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 96 226.00 | |
GG - OPERATING RESULT (I - II) | | | 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 15 781.00 | | |
HH Total exceptional expenses (VIII) | | 15 781.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -15 781.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 97 045.00 | 528 388.00 | | 97 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 226.00 | 517 541.00 | | 96 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 818.00 | 10 847.00 | | 818.00 |
| |
| 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 | 15.00 | | | 15.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 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 | 82 906.00 | 82 906.00 | | 82 906.00 |
UX Other trade receivables | 37 313.00 | 37 313.00 | | 37 313.00 |
VB VAT | 2 797.00 | 2 797.00 | | 2 797.00 |
VI Group and Associates | 44 598.00 | 44 598.00 | | 44 598.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 110.00 | 50 110.00 | | 50 110.00 |
VW VAT | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 104.00 | 131 104.00 | | 131 104.00 |
