| |
| 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 | 24 113.00 | 2 794.00 | 26 907.00 |
BD Other fixed assets | 82.00 | | 82.00 | 82.00 |
BJ TOTAL (I) | 26 989.00 | 24 113.00 | 2 877.00 | 26 989.00 |
BT Goods | 17 007.00 | | 17 007.00 | 17 007.00 |
BV Advances and down payments on orders | | | | |
CF Cash and cash equivalents | 12 601.00 | | 12 601.00 | 12 601.00 |
CH Prepaid expenses | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 29 668.00 | | 29 668.00 | 29 668.00 |
CO Grand total (0 to V) | 56 657.00 | 24 113.00 | 32 545.00 | 56 657.00 |
| |
| 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) | 9 971.00 | 14 168.00 | | 9 971.00 |
DL TOTAL (I) | 18 221.00 | 22 418.00 | | 18 221.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 668.00 | 818.00 | | 9 668.00 |
DX Trade payables and related accounts | 3 974.00 | 3 306.00 | | 3 974.00 |
DY Tax and social security liabilities | 682.00 | 803.00 | | 682.00 |
EC TOTAL (IV) | 14 324.00 | 4 926.00 | | 14 324.00 |
EE Grand total (I to V) | 32 545.00 | 27 344.00 | | 32 545.00 |
EG Accrued income and payables due within one year | 14 324.00 | 4 926.00 | | 14 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 45 533.00 | |
FJ Net sales | | | 45 533.00 | |
FO Operating subsidies | | | 1 582.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 47 115.00 | |
FS Purchases of goods (including customs duties) | | | 28 416.00 | |
FT Inventory change (goods) | | | -7 873.00 | |
FW Other purchases and external expenses | | | 12 168.00 | |
FX Taxes, duties, and similar payments | | | 940.00 | |
FZ Social Security Contributions | | | 2 335.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 173.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 37 161.00 | |
GG - OPERATING RESULT (I - II) | | | 9 955.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 16.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 131.00 | 44 841.00 | | 47 131.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 161.00 | 30 673.00 | | 37 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 971.00 | 14 168.00 | | 9 971.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 939.00 | 1 173.00 | | 22 939.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 939.00 | 1 173.00 | | 22 939.00 |
| |
| 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 | 3 974.00 | 3 974.00 | | 3 974.00 |
8D Social Security and Other Social Organizations | 682.00 | 682.00 | | 682.00 |
VI Group and Associates | 9 668.00 | 9 668.00 | | 9 668.00 |
VS Prepaid expenses | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60.00 | 60.00 | | 60.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 324.00 | 14 324.00 | | 14 324.00 |
