| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 20 000.00 | | 20 000.00 | 20 000.00 |
BL Raw materials, supplies | 375.00 | | 375.00 | 375.00 |
BT Goods | 1 399.00 | | 1 399.00 | 1 399.00 |
BZ Other receivables | 376.00 | | 376.00 | 376.00 |
CF Cash and cash equivalents | 11 063.00 | | 11 063.00 | 11 063.00 |
CJ TOTAL (II) | 13 213.00 | | 13 213.00 | 13 213.00 |
CO Grand total (0 to V) | 33 213.00 | | 33 213.00 | 33 213.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 485.00 | -6 218.00 | | 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 810.00 | 6 704.00 | | 3 810.00 |
DL TOTAL (I) | 10 595.00 | 6 785.00 | | 10 595.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 225.00 | 11 300.00 | | 1 225.00 |
DX Trade payables and related accounts | 2 372.00 | 960.00 | | 2 372.00 |
DY Tax and social security liabilities | 19 021.00 | 11 038.00 | | 19 021.00 |
EC TOTAL (IV) | 22 618.00 | 23 299.00 | | 22 618.00 |
EE Grand total (I to V) | 33 213.00 | 30 084.00 | | 33 213.00 |
EG Accrued income and payables due within one year | 22 618.00 | 23 299.00 | | 22 618.00 |
EI Including equity loans | 1 225.00 | | | 1 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 911.00 | | 911.00 | 911.00 |
FG Production sold - services | 19 135.00 | | 19 135.00 | 19 135.00 |
FJ Net sales | 20 046.00 | | 20 046.00 | 20 046.00 |
FO Operating subsidies | | | 5 325.00 | |
FQ Other income | | | 31.00 | |
FR Total operating income (I) | | | 25 401.00 | |
FS Purchases of goods (including customs duties) | | | 1 889.00 | |
FT Inventory change (goods) | | | -1 399.00 | |
FU Purchases of raw materials and other supplies | | | 1 258.00 | |
FV Inventory change (raw materials and supplies) | | | -375.00 | |
FW Other purchases and external expenses | | | 6 911.00 | |
FX Taxes, duties, and similar payments | | | 1 389.00 | |
FY Salaries and Wages | | | 8 505.00 | |
FZ Social Security Contributions | | | 3 456.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 21 634.00 | |
GG - OPERATING RESULT (I - II) | | | 3 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 43.00 | 50.00 | | 43.00 |
HD Total exceptional income (VII) | 43.00 | 50.00 | | 43.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 43.00 | 50.00 | | 43.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 444.00 | 27 983.00 | | 25 444.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 634.00 | 21 279.00 | | 21 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 810.00 | 6 704.00 | | 3 810.00 |
| |
| 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 | 2 372.00 | 2 372.00 | | 2 372.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 225.00 | 1 225.00 | | 1 225.00 |
UX Other trade receivables | 376.00 | | 376.00 | 376.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 021.00 | 19 021.00 | | 19 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 376.00 | | 376.00 | 376.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 618.00 | 22 618.00 | | 22 618.00 |
