| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 907.00 | 22 939.00 | 3 968.00 | 26 907.00 |
BD Other fixed assets | 82.00 | | 82.00 | 82.00 |
BJ TOTAL (I) | 26 989.00 | 22 939.00 | 4 050.00 | 26 989.00 |
BT Goods | 9 134.00 | | 9 134.00 | 9 134.00 |
BV Advances and down payments on orders | 38.00 | | 38.00 | 38.00 |
CF Cash and cash equivalents | 13 703.00 | | 13 703.00 | 13 703.00 |
CH Prepaid expenses | 419.00 | | 419.00 | 419.00 |
CJ TOTAL (II) | 23 294.00 | | 23 294.00 | 23 294.00 |
CO Grand total (0 to V) | 50 283.00 | 22 939.00 | 27 344.00 | 50 283.00 |
| |
| 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) | 750.00 | 750.00 | | 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 168.00 | 2 288.00 | | 14 168.00 |
DL TOTAL (I) | 22 418.00 | 10 538.00 | | 22 418.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 017.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 818.00 | 2 875.00 | | 818.00 |
DX Trade payables and related accounts | 3 306.00 | 3 832.00 | | 3 306.00 |
DY Tax and social security liabilities | 803.00 | | | 803.00 |
EC TOTAL (IV) | 4 926.00 | 7 725.00 | | 4 926.00 |
EE Grand total (I to V) | 27 344.00 | 18 262.00 | | 27 344.00 |
EG Accrued income and payables due within one year | 4 926.00 | 7 725.00 | | 4 926.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 017.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 36 896.00 | |
FJ Net sales | | | 36 896.00 | |
FO Operating subsidies | | | 7 900.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 44 799.00 | |
FS Purchases of goods (including customs duties) | | | 14 396.00 | |
FT Inventory change (goods) | | | 2 494.00 | |
FW Other purchases and external expenses | | | 10 931.00 | |
FX Taxes, duties, and similar payments | | | 603.00 | |
FZ Social Security Contributions | | | 981.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 173.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 30 579.00 | |
GG - OPERATING RESULT (I - II) | | | 14 221.00 | |
GL Other interest and similar income | | | 41.00 | |
GP Total financial income (V) | | | 41.00 | |
GR Interest and similar expenses | | | 94.00 | |
GU Total financial expenses (VI) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 841.00 | 31 632.00 | | 44 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 673.00 | 29 344.00 | | 30 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 168.00 | 2 288.00 | | 14 168.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 766.00 | 1 173.00 | | 21 766.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 766.00 | 1 173.00 | | 21 766.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 818.00 | 818.00 | | 818.00 |
8B Suppliers and Related Accounts | 3 306.00 | 3 306.00 | | 3 306.00 |
8D Social Security and Other Social Organizations | 803.00 | 803.00 | | 803.00 |
VS Prepaid expenses | 419.00 | 419.00 | | 419.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 419.00 | 419.00 | | 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 926.00 | 4 926.00 | | 4 926.00 |
