| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AR Technical installations, industrial equipment and tools | 7 988.00 | 7 988.00 | | 7 988.00 |
AT Other tangible assets | 2 431.00 | 2 431.00 | | 2 431.00 |
BJ TOTAL (I) | 15 419.00 | 10 419.00 | 5 000.00 | 15 419.00 |
BN Goods in progress | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 6 040.00 | 2 164.00 | 3 875.00 | 6 040.00 |
BZ Other receivables | 4 412.00 | | 4 412.00 | 4 412.00 |
CF Cash and cash equivalents | 3 339.00 | | 3 339.00 | 3 339.00 |
CH Prepaid expenses | 363.00 | | 363.00 | 363.00 |
CJ TOTAL (II) | 19 154.00 | 2 164.00 | 16 990.00 | 19 154.00 |
CO Grand total (0 to V) | 34 573.00 | 12 583.00 | 21 990.00 | 34 573.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 478.00 | 417.00 | | 478.00 |
DH Retained earnings | -6 413.00 | -7 573.00 | | -6 413.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 178.00 | 1 220.00 | | -12 178.00 |
DL TOTAL (I) | -3 114.00 | 9 065.00 | | -3 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28.00 | 16.00 | | 28.00 |
DX Trade payables and related accounts | 9 492.00 | 7 277.00 | | 9 492.00 |
DY Tax and social security liabilities | 12 662.00 | 6 436.00 | | 12 662.00 |
EA Other liabilities | 2 921.00 | 2 921.00 | | 2 921.00 |
EC TOTAL (IV) | 25 104.00 | 16 650.00 | | 25 104.00 |
EE Grand total (I to V) | 21 990.00 | 25 714.00 | | 21 990.00 |
EG Accrued income and payables due within one year | 25 104.00 | 16 650.00 | | 25 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 438.00 | | 114 438.00 | 114 438.00 |
FJ Net sales | 114 438.00 | | 114 438.00 | 114 438.00 |
FM Inventory production | | | 5 000.00 | |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 120 938.00 | |
FU Purchases of raw materials and other supplies | | | 42 404.00 | |
FW Other purchases and external expenses | | | 28 791.00 | |
FX Taxes, duties, and similar payments | | | 5 130.00 | |
FY Salaries and Wages | | | 40 763.00 | |
FZ Social Security Contributions | | | 16 597.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 74.00 | |
GF Total Operating Expenses (II) | | | 133 760.00 | |
GG - OPERATING RESULT (I - II) | | | -12 821.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 643.00 | | | 643.00 |
HD Total exceptional income (VII) | 643.00 | | | 643.00 |
HE Exceptional expenses on management operations | | 133.00 | | |
HH Total exceptional expenses (VIII) | | 133.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 643.00 | -133.00 | | 643.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 581.00 | 138 670.00 | | 121 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 760.00 | 137 449.00 | | 133 760.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 178.00 | 1 220.00 | | -12 178.00 |
| |
| 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 | 15 419.00 | | | 15 419.00 |
I4 DECREASES Grand Total | | | 15 419.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 419.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 419.00 | | | 10 419.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 419.00 | | | 10 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 419.00 | | | 10 419.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 164.00 | | | 2 164.00 |
7B Total provisions for depreciation | 2 164.00 | | | 2 164.00 |
7C Grand total | 2 164.00 | | | 2 164.00 |
| |
| 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 | 9 492.00 | 9 492.00 | | 9 492.00 |
8D Social Security and Other Social Organizations | 11 071.00 | 11 071.00 | | 11 071.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 921.00 | 2 921.00 | | 2 921.00 |
UX Other trade receivables | 6 040.00 | 6 040.00 | | 6 040.00 |
UY Staff and related accounts | 76.00 | 76.00 | | 76.00 |
VB VAT | 197.00 | 197.00 | | 197.00 |
VI Group and Associates | 28.00 | 28.00 | | 28.00 |
VP Miscellaneous | 1 500.00 | 1 500.00 | | 1 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 145.00 | 145.00 | | 145.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 640.00 | 2 640.00 | | 2 640.00 |
VS Prepaid expenses | 363.00 | 363.00 | | 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 815.00 | 10 815.00 | | 10 815.00 |
VW VAT | 1 446.00 | 1 446.00 | | 1 446.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 104.00 | 25 104.00 | | 25 104.00 |
