| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 67 860.00 | 16 875.00 | 50 985.00 | 67 860.00 |
BH Other financial assets | 13 720.00 | | 13 720.00 | 13 720.00 |
BJ TOTAL (I) | 81 581.00 | 16 875.00 | 64 705.00 | 81 581.00 |
BT Goods | 69 153.00 | | 69 153.00 | 69 153.00 |
BZ Other receivables | 7 205.00 | | 7 205.00 | 7 205.00 |
CF Cash and cash equivalents | 10 920.00 | | 10 920.00 | 10 920.00 |
CJ TOTAL (II) | 87 278.00 | | 87 278.00 | 87 278.00 |
CO Grand total (0 to V) | 168 859.00 | 16 875.00 | 151 983.00 | 168 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 20 397.00 | | | 20 397.00 |
DH Retained earnings | 33 610.00 | | | 33 610.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 967.00 | | | 967.00 |
DL TOTAL (I) | 63 358.00 | | | 63 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 743.00 | | | 80 743.00 |
DX Trade payables and related accounts | 2 800.00 | | | 2 800.00 |
DY Tax and social security liabilities | 5 083.00 | | | 5 083.00 |
EC TOTAL (IV) | 88 625.00 | | | 88 625.00 |
EE Grand total (I to V) | 151 983.00 | | | 151 983.00 |
EG Accrued income and payables due within one year | 88 625.00 | | | 88 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 60 099.00 | | 60 099.00 | 60 099.00 |
FJ Net sales | 60 099.00 | | 60 099.00 | 60 099.00 |
FO Operating subsidies | | | 13 210.00 | |
FR Total operating income (I) | | | 73 309.00 | |
FS Purchases of goods (including customs duties) | | | 27 490.00 | |
FU Purchases of raw materials and other supplies | | | 1 403.00 | |
FW Other purchases and external expenses | | | 20 908.00 | |
FX Taxes, duties, and similar payments | | | 1 568.00 | |
FY Salaries and Wages | | | 17 563.00 | |
FZ Social Security Contributions | | | 232.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 186.00 | |
GF Total Operating Expenses (II) | | | 72 350.00 | |
GG - OPERATING RESULT (I - II) | | | 959.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -8.00 | | | -8.00 |
HH Total exceptional expenses (VIII) | -8.00 | | | -8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8.00 | | | 8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 309.00 | | | 73 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 342.00 | | | 72 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 967.00 | | | 967.00 |
| |
| 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 | 79 205.00 | | 54 171.00 | 79 205.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 720.00 | |
I4 DECREASES Grand Total | | 51 796.00 | 81 581.00 | |
IY DECREASES Total Tangible Fixed Assets | | 51 796.00 | 67 860.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 485.00 | | 54 171.00 | 65 485.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 720.00 | | | 13 720.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 485.00 | 3 186.00 | 51 796.00 | 65 485.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 485.00 | 3 186.00 | 51 796.00 | 65 485.00 |
| |
| 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 | 2 800.00 | 2 800.00 | | 2 800.00 |
8C Staff and Related Accounts | 3 855.00 | 3 855.00 | | 3 855.00 |
8D Social Security and Other Social Organizations | 995.00 | 995.00 | | 995.00 |
UT Other financial assets | 13 720.00 | | 13 720.00 | 13 720.00 |
VB VAT | 7 205.00 | 7 205.00 | | 7 205.00 |
VI Group and Associates | 80 743.00 | 80 743.00 | | 80 743.00 |
VQ Other Taxes, Duties, and Similar Debts | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 925.00 | 7 205.00 | 13 720.00 | 20 925.00 |
VW VAT | 132.00 | 132.00 | | 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 625.00 | 88 625.00 | | 88 625.00 |
