| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 279.00 | 7 113.00 | 165.00 | 7 279.00 |
BJ TOTAL (I) | 7 279.00 | 7 113.00 | 165.00 | 7 279.00 |
BT Goods | 22 266.00 | | 22 266.00 | 22 266.00 |
BX Customers and related accounts | 1 242.00 | | 1 242.00 | 1 242.00 |
BZ Other receivables | 2 932.00 | | 2 932.00 | 2 932.00 |
CF Cash and cash equivalents | 52 758.00 | | 52 758.00 | 52 758.00 |
CH Prepaid expenses | 1 851.00 | | 1 851.00 | 1 851.00 |
CJ TOTAL (II) | 81 050.00 | | 81 050.00 | 81 050.00 |
CO Grand total (0 to V) | 88 329.00 | 7 113.00 | 81 215.00 | 88 329.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 308.00 | 50 308.00 | | 50 308.00 |
DD Legal reserve (1) | 4 757.00 | 4 757.00 | | 4 757.00 |
DH Retained earnings | -13 964.00 | -15 059.00 | | -13 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 682.00 | 1 094.00 | | 682.00 |
DL TOTAL (I) | 41 783.00 | 41 101.00 | | 41 783.00 |
DX Trade payables and related accounts | 39 432.00 | 35 732.00 | | 39 432.00 |
EC TOTAL (IV) | 39 432.00 | 35 732.00 | | 39 432.00 |
EE Grand total (I to V) | 81 215.00 | 76 832.00 | | 81 215.00 |
EG Accrued income and payables due within one year | 39 432.00 | 3 532.00 | | 39 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 67 874.00 | | 67 874.00 | 67 874.00 |
FJ Net sales | 67 874.00 | | 67 874.00 | 67 874.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 67 876.00 | |
FS Purchases of goods (including customs duties) | | | 43 633.00 | |
FT Inventory change (goods) | | | -2 226.00 | |
FW Other purchases and external expenses | | | 23 548.00 | |
FX Taxes, duties, and similar payments | | | 424.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 814.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 67 194.00 | |
GG - OPERATING RESULT (I - II) | | | 682.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 67 876.00 | 62 329.00 | | 67 876.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 194.00 | 61 235.00 | | 67 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 682.00 | 1 093.00 | | 682.00 |
| |
| 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 | 7 279.00 | | | 7 279.00 |
I4 DECREASES Grand Total | | | 7 279.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 279.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 279.00 | | | 7 279.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 299.00 | 1 814.00 | | 5 299.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 299.00 | 1 814.00 | | 5 299.00 |
| |
| 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 | 39 432.00 | 39 432.00 | | 39 432.00 |
UX Other trade receivables | 1 242.00 | 1 242.00 | | 1 242.00 |
VB VAT | 2 932.00 | 2 932.00 | | 2 932.00 |
VS Prepaid expenses | 1 851.00 | 1 851.00 | | 1 851.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 025.00 | 6 025.00 | | 6 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 432.00 | 39 432.00 | | 39 432.00 |
