| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 1.00 | |
AT Other tangible assets | 448.00 | 448.00 | | 448.00 |
BH Other financial assets | 1 700.00 | | 1 700.00 | 1 700.00 |
BJ TOTAL (I) | 2 148.00 | 448.00 | 1 700.00 | 2 148.00 |
BX Customers and related accounts | 3 095.00 | | 3 095.00 | 3 095.00 |
BZ Other receivables | 1 825.00 | | 1 825.00 | 1 825.00 |
CH Prepaid expenses | 1 211.00 | | 1 211.00 | 1 211.00 |
CJ TOTAL (II) | 6 131.00 | | 6 131.00 | 6 131.00 |
CO Grand total (0 to V) | 8 279.00 | 448.00 | 7 831.00 | 8 279.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 923.00 | -10 899.00 | | -13 923.00 |
DL TOTAL (I) | -13 423.00 | -10 399.00 | | -13 423.00 |
DU Loans and Debts from Credit Institutions (3) | 2 072.00 | 1 933.00 | | 2 072.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 108.00 | | |
DX Trade payables and related accounts | 4 201.00 | 3 167.00 | | 4 201.00 |
DY Tax and social security liabilities | 14 980.00 | 7 951.00 | | 14 980.00 |
EA Other liabilities | | 2 009.00 | | |
EB Prepaid income (2) | | 2 600.00 | | |
EC TOTAL (IV) | 21 253.00 | 18 768.00 | | 21 253.00 |
EE Grand total (I to V) | 7 831.00 | 8 369.00 | | 7 831.00 |
EG Accrued income and payables due within one year | 21 253.00 | 18 768.00 | | 21 253.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 871.00 | | 2 871.00 | 2 871.00 |
FG Production sold - services | 87 917.00 | | 87 917.00 | 87 917.00 |
FJ Net sales | 90 788.00 | | 90 788.00 | 90 788.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 90 790.00 | |
FS Purchases of goods (including customs duties) | | | 2 674.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 35 680.00 | |
FX Taxes, duties, and similar payments | | | 2 630.00 | |
FY Salaries and Wages | | | 35 841.00 | |
FZ Social Security Contributions | | | 26 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 223.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 103 755.00 | |
GG - OPERATING RESULT (I - II) | | | -12 965.00 | |
GR Interest and similar expenses | | | 534.00 | |
GU Total financial expenses (VI) | | | 534.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -534.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 424.00 | 331.00 | | 424.00 |
HH Total exceptional expenses (VIII) | 424.00 | 331.00 | | 424.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -424.00 | -331.00 | | -424.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 790.00 | 69 951.00 | | 90 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 713.00 | 80 849.00 | | 104 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 923.00 | -10 899.00 | | -13 923.00 |
| |
| 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 | 2 148.00 | | | 2 148.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 700.00 | | |
I4 DECREASES Grand Total | | 2 148.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 448.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 448.00 | | | 448.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 700.00 | | | 1 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 225.00 | 223.00 | | 225.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 225.00 | 223.00 | | 225.00 |
| |
| 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 | 4 201.00 | 4 201.00 | | 4 201.00 |
8C Staff and Related Accounts | 13 611.00 | 13 611.00 | | 13 611.00 |
UT Other financial assets | 1 700.00 | 1 700.00 | | 1 700.00 |
UX Other trade receivables | 3 095.00 | 3 095.00 | | 3 095.00 |
VB VAT | 1 678.00 | 1 678.00 | | 1 678.00 |
VG Loans with a maturity of up to one year at origin | 2 072.00 | 2 072.00 | | 2 072.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 305.00 | 1 305.00 | | 1 305.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 147.00 | 147.00 | | 147.00 |
VS Prepaid expenses | 1 211.00 | 1 211.00 | | 1 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 831.00 | 7 831.00 | | 7 831.00 |
VW VAT | 64.00 | 64.00 | | 64.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 253.00 | 21 253.00 | | 21 253.00 |
