| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 277.00 | 2 277.00 | | 2 277.00 |
BJ TOTAL (I) | 2 277.00 | 2 277.00 | | 2 277.00 |
BT Goods | 33 315.00 | | 33 315.00 | 33 315.00 |
BX Customers and related accounts | 12 593.00 | 1 319.00 | 11 274.00 | 12 593.00 |
BZ Other receivables | 10 108.00 | | 10 108.00 | 10 108.00 |
CF Cash and cash equivalents | 176 030.00 | | 176 030.00 | 176 030.00 |
CH Prepaid expenses | 2 680.00 | | 2 680.00 | 2 680.00 |
CJ TOTAL (II) | 234 726.00 | 1 319.00 | 233 406.00 | 234 726.00 |
CO Grand total (0 to V) | 237 003.00 | 3 596.00 | 233 406.00 | 237 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 215 000.00 | 215 000.00 | | 215 000.00 |
DD Legal reserve (1) | 301.00 | 301.00 | | 301.00 |
DH Retained earnings | -37 169.00 | -49 439.00 | | -37 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 426.00 | 12 269.00 | | 6 426.00 |
DL TOTAL (I) | 184 557.00 | 178 131.00 | | 184 557.00 |
DX Trade payables and related accounts | 39 281.00 | 24 590.00 | | 39 281.00 |
DY Tax and social security liabilities | 8 688.00 | 5 101.00 | | 8 688.00 |
EA Other liabilities | 880.00 | 11 164.00 | | 880.00 |
EC TOTAL (IV) | 48 849.00 | 40 854.00 | | 48 849.00 |
EE Grand total (I to V) | 233 406.00 | 218 986.00 | | 233 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 295 726.00 | | 295 726.00 | 295 726.00 |
FG Production sold - services | | | | |
FJ Net sales | 295 726.00 | | 295 726.00 | 295 726.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 644.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 305 373.00 | |
FS Purchases of goods (including customs duties) | | | 258 174.00 | |
FT Inventory change (goods) | | | 654.00 | |
FW Other purchases and external expenses | | | 19 507.00 | |
FX Taxes, duties, and similar payments | | | 274.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 319.00 | |
GE Other Expenses | | | 9 645.00 | |
GF Total Operating Expenses (II) | | | 289 573.00 | |
GG - OPERATING RESULT (I - II) | | | 15 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9 374.00 | | | 9 374.00 |
HH Total exceptional expenses (VIII) | 9 374.00 | | | 9 374.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 374.00 | | | -9 374.00 |
HL TOTAL REVENUE (I + III + V + VII) | 305 373.00 | 181 571.00 | | 305 373.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 298 947.00 | 169 302.00 | | 298 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 426.00 | 12 269.00 | | 6 426.00 |
| |
| 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 | 2 277.00 | | | 2 277.00 |
I4 DECREASES Grand Total | | | 2 277.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 277.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 277.00 | | | 2 277.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 277.00 | | | 2 277.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 277.00 | | | 2 277.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 9 644.00 | 9 988.00 | 18 313.00 | 9 644.00 |
7B Total provisions for depreciation | 9 644.00 | 9 988.00 | 18 313.00 | 9 644.00 |
7C Grand total | 9 644.00 | 9 988.00 | 18 313.00 | 9 644.00 |
UE of which provisions and reversals: - Operating | | 1 319.00 | 9 644.00 | |
| |
| 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 | 39 281.00 | 39 281.00 | | 39 281.00 |
8K Other liabilities (including liabilities related to repo transactions) | 880.00 | 880.00 | | 880.00 |
UX Other trade receivables | 11 142.00 | 11 142.00 | | 11 142.00 |
VA Doubtful or disputed receivables | 1 451.00 | 1 451.00 | | 1 451.00 |
VB VAT | 8 984.00 | 8 984.00 | | 8 984.00 |
VP Miscellaneous | 1 098.00 | 1 098.00 | | 1 098.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 277.00 | 6 277.00 | | 6 277.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26.00 | 26.00 | | 26.00 |
VS Prepaid expenses | 2 680.00 | 2 680.00 | | 2 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 380.00 | 25 380.00 | | 25 380.00 |
VW VAT | 2 411.00 | 2 411.00 | | 2 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 849.00 | 48 849.00 | | 48 849.00 |
