| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 5 016.00 | 5 016.00 | | 5 016.00 |
AT Other tangible assets | 2 244.00 | 2 244.00 | | 2 244.00 |
BJ TOTAL (I) | 7 259.00 | 7 259.00 | | 7 259.00 |
BN Goods in progress | 12 203.00 | | 12 203.00 | 12 203.00 |
BT Goods | 4 651.00 | | 4 651.00 | 4 651.00 |
BX Customers and related accounts | 5 881.00 | | 5 881.00 | 5 881.00 |
BZ Other receivables | 16 538.00 | | 16 538.00 | 16 538.00 |
CF Cash and cash equivalents | 2 818.00 | | 2 818.00 | 2 818.00 |
CH Prepaid expenses | 405.00 | | 405.00 | 405.00 |
CJ TOTAL (II) | 42 496.00 | | 42 496.00 | 42 496.00 |
CO Grand total (0 to V) | 49 755.00 | 7 259.00 | 42 496.00 | 49 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 360.00 | | | 17 360.00 |
DD Legal reserve (1) | 868.00 | | | 868.00 |
DG Other reserves | 21 125.00 | | | 21 125.00 |
DH Retained earnings | -29 784.00 | | | -29 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 152.00 | | | -1 152.00 |
DL TOTAL (I) | 8 417.00 | | | 8 417.00 |
DU Loans and Debts from Credit Institutions (3) | 60.00 | | | 60.00 |
DX Trade payables and related accounts | 10 851.00 | | | 10 851.00 |
DY Tax and social security liabilities | 14 304.00 | | | 14 304.00 |
EB Prepaid income (2) | 8 864.00 | | | 8 864.00 |
EC TOTAL (IV) | 34 079.00 | | | 34 079.00 |
EE Grand total (I to V) | 42 496.00 | | | 42 496.00 |
EG Accrued income and payables due within one year | 34 079.00 | | | 34 079.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 60.00 | | | 60.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 57 975.00 | | 57 975.00 | 57 975.00 |
FG Production sold - services | 47 337.00 | | 47 337.00 | 47 337.00 |
FJ Net sales | 105 312.00 | | 105 312.00 | 105 312.00 |
FR Total operating income (I) | | | 105 312.00 | |
FS Purchases of goods (including customs duties) | | | 159.00 | |
FV Inventory change (raw materials and supplies) | | | -2 876.00 | |
FW Other purchases and external expenses | | | 41 686.00 | |
FX Taxes, duties, and similar payments | | | 331.00 | |
FY Salaries and Wages | | | 50 256.00 | |
FZ Social Security Contributions | | | 24 052.00 | |
GF Total Operating Expenses (II) | | | 113 609.00 | |
GG - OPERATING RESULT (I - II) | | | -8 297.00 | |
GT Net expenses on sales of marketable securities | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 147.00 | | | 7 147.00 |
HD Total exceptional income (VII) | 7 147.00 | | | 7 147.00 |
HF Exceptional expenses on capital transactions | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 145.00 | | | 7 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 459.00 | | | 112 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 611.00 | | | 113 611.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 152.00 | | | -1 152.00 |
| |
| 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 | 7 259.00 | | | 7 259.00 |
I4 DECREASES Grand Total | | | 7 259.00 | |
IO DECREASES Total including other intangible assets | | | 5 016.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 244.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 016.00 | | | 5 016.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 244.00 | | | 2 244.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 259.00 | | | 7 259.00 |
PE DEPRECIATION Total including other intangible assets | 5 016.00 | | | 5 016.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 244.00 | | | 2 244.00 |
| |
| 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 | 10 851.00 | 10 851.00 | | 10 851.00 |
8C Staff and Related Accounts | 2 904.00 | 2 904.00 | | 2 904.00 |
8D Social Security and Other Social Organizations | 9 030.00 | 9 030.00 | | 9 030.00 |
8L Deferred income | 8 864.00 | 8 864.00 | | 8 864.00 |
UX Other trade receivables | 5 881.00 | 5 881.00 | | 5 881.00 |
VB VAT | 16 538.00 | 16 538.00 | | 16 538.00 |
VG Loans with a maturity of up to one year at origin | 60.00 | 60.00 | | 60.00 |
VQ Other Taxes, Duties, and Similar Debts | 647.00 | 647.00 | | 647.00 |
VS Prepaid expenses | 405.00 | 405.00 | | 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 825.00 | 22 825.00 | | 22 825.00 |
VW VAT | 1 723.00 | 1 723.00 | | 1 723.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 079.00 | 34 079.00 | | 34 079.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
