| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 153.00 | | 153.00 | 153.00 |
BX Customers and related accounts | 31 440.00 | | 31 440.00 | 31 440.00 |
BZ Other receivables | 5 867.00 | | 5 867.00 | 5 867.00 |
CF Cash and cash equivalents | 804.00 | | 804.00 | 804.00 |
CH Prepaid expenses | 2 733.00 | | 2 733.00 | 2 733.00 |
CJ TOTAL (II) | 40 844.00 | | 40 844.00 | 40 844.00 |
CO Grand total (0 to V) | 40 996.00 | | 40 996.00 | 40 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 964.00 | 964.00 | | 964.00 |
DG Other reserves | 5 008.00 | 5 008.00 | | 5 008.00 |
DH Retained earnings | -1 573.00 | -2 513.00 | | -1 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 082.00 | 941.00 | | 1 082.00 |
DL TOTAL (I) | 12 981.00 | 11 899.00 | | 12 981.00 |
DX Trade payables and related accounts | 22 200.00 | 39 600.00 | | 22 200.00 |
DY Tax and social security liabilities | 5 815.00 | 8 087.00 | | 5 815.00 |
EC TOTAL (IV) | 28 015.00 | 47 687.00 | | 28 015.00 |
EE Grand total (I to V) | 40 996.00 | 59 586.00 | | 40 996.00 |
EG Accrued income and payables due within one year | 28 015.00 | 47 687.00 | | 28 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 400.00 | | 79 400.00 | 79 400.00 |
FJ Net sales | 79 400.00 | | 79 400.00 | 79 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 500.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 79 902.00 | |
FW Other purchases and external expenses | | | 78 044.00 | |
FX Taxes, duties, and similar payments | | | 775.00 | |
GF Total Operating Expenses (II) | | | 78 820.00 | |
GG - OPERATING RESULT (I - II) | | | 1 082.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 903.00 | 110 489.00 | | 79 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 821.00 | 109 548.00 | | 78 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 082.00 | 941.00 | | 1 082.00 |
| |
| 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 | 153.00 | | | 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 153.00 | |
I4 DECREASES Grand Total | | | 153.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 153.00 | | | 153.00 |
| |
| 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 | 22 200.00 | 22 200.00 | | 22 200.00 |
UX Other trade receivables | 31 440.00 | 31 440.00 | | 31 440.00 |
VB VAT | 4 046.00 | 4 046.00 | | 4 046.00 |
VQ Other Taxes, Duties, and Similar Debts | 575.00 | 575.00 | | 575.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 822.00 | 1 822.00 | | 1 822.00 |
VS Prepaid expenses | 2 733.00 | 2 733.00 | | 2 733.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 040.00 | 40 040.00 | | 40 040.00 |
VW VAT | 5 240.00 | 5 240.00 | | 5 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 015.00 | 28 015.00 | | 28 015.00 |
