| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 200.00 | 18 200.00 | | 18 200.00 |
BJ TOTAL (I) | 18 200.00 | 18 200.00 | | 18 200.00 |
BZ Other receivables | 3 565.00 | | 3 565.00 | 3 565.00 |
CF Cash and cash equivalents | 100 257.00 | | 100 257.00 | 100 257.00 |
CJ TOTAL (II) | 103 822.00 | | 103 822.00 | 103 822.00 |
CO Grand total (0 to V) | 122 022.00 | 18 200.00 | 103 822.00 | 122 022.00 |
| |
| 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 |
DG Other reserves | 101 137.00 | 106 600.00 | | 101 137.00 |
DH Retained earnings | -14 910.00 | -14 910.00 | | -14 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 288.00 | -5 463.00 | | 288.00 |
DL TOTAL (I) | 94 765.00 | 94 477.00 | | 94 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 805.00 | 2 845.00 | | 2 805.00 |
DX Trade payables and related accounts | 6 043.00 | 7 746.00 | | 6 043.00 |
DY Tax and social security liabilities | 210.00 | | | 210.00 |
EC TOTAL (IV) | 9 057.00 | 10 590.00 | | 9 057.00 |
EE Grand total (I to V) | 103 822.00 | 105 067.00 | | 103 822.00 |
EI Including equity loans | 2 805.00 | | | 2 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 127 806.00 | | 127 806.00 | 127 806.00 |
FJ Net sales | 127 806.00 | | 127 806.00 | 127 806.00 |
FO Operating subsidies | | | 3 000.00 | |
FR Total operating income (I) | | | 130 806.00 | |
FS Purchases of goods (including customs duties) | | | 86 400.00 | |
FU Purchases of raw materials and other supplies | | | 23 500.00 | |
FW Other purchases and external expenses | | | 19 169.00 | |
FX Taxes, duties, and similar payments | | | 935.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 236.00 | |
GF Total Operating Expenses (II) | | | 130 240.00 | |
GG - OPERATING RESULT (I - II) | | | 566.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 278.00 | | | 278.00 |
HH Total exceptional expenses (VIII) | 278.00 | | | 278.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -278.00 | | | -278.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 806.00 | 84 199.00 | | 130 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 518.00 | 89 662.00 | | 130 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 288.00 | -5 463.00 | | 288.00 |
| |
| 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 | 18 200.00 | | | 18 200.00 |
I4 DECREASES Grand Total | | | 18 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 200.00 | | | 18 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 964.00 | 236.00 | | 17 964.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 964.00 | 236.00 | | 17 964.00 |
| |
| 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 | 6 043.00 | 6 043.00 | | 6 043.00 |
VB VAT | 1 762.00 | 1 762.00 | | 1 762.00 |
VI Group and Associates | 2 805.00 | 2 805.00 | | 2 805.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 803.00 | 1 803.00 | | 1 803.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 565.00 | 3 565.00 | | 3 565.00 |
VW VAT | 210.00 | 210.00 | | 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 057.00 | 9 057.00 | | 9 057.00 |
