| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 716.00 | 1 716.00 | | 1 716.00 |
BH Other financial assets | 55.00 | | 55.00 | 55.00 |
BJ TOTAL (I) | 1 771.00 | 1 716.00 | 55.00 | 1 771.00 |
BX Customers and related accounts | 13 450.00 | | 13 450.00 | 13 450.00 |
BZ Other receivables | 3 591.00 | | 3 591.00 | 3 591.00 |
CF Cash and cash equivalents | 53 319.00 | | 53 319.00 | 53 319.00 |
CJ TOTAL (II) | 70 360.00 | | 70 360.00 | 70 360.00 |
CO Grand total (0 to V) | 72 131.00 | 1 716.00 | 70 415.00 | 72 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 196.00 | | | 12 196.00 |
DD Legal reserve (1) | 97.00 | | | 97.00 |
DG Other reserves | 53 527.00 | | | 53 527.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -528.00 | | | -528.00 |
DL TOTAL (I) | 65 292.00 | | | 65 292.00 |
DX Trade payables and related accounts | 5 122.00 | | | 5 122.00 |
EC TOTAL (IV) | 5 122.00 | | | 5 122.00 |
EE Grand total (I to V) | 70 415.00 | | | 70 415.00 |
EG Accrued income and payables due within one year | 5 122.00 | | | 5 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 52 711.00 | 52 711.00 | |
FJ Net sales | | 52 711.00 | 52 711.00 | |
FR Total operating income (I) | | | 52 711.00 | |
FS Purchases of goods (including customs duties) | | | 45 495.00 | |
FW Other purchases and external expenses | | | 5 718.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 51 289.00 | |
GG - OPERATING RESULT (I - II) | | | 1 421.00 | |
GN Positive exchange differences | | | 334.00 | |
GP Total financial income (V) | | | 334.00 | |
GS Negative differences of foreign exchange | | | 2 284.00 | |
GU Total financial expenses (VI) | | | 2 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 045.00 | | | 53 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 573.00 | | | 53 573.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -528.00 | | | -528.00 |
| |
| 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 | 1 771.00 | | | 1 771.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 716.00 | | | 1 716.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55.00 | |
I4 DECREASES Grand Total | | | 1 771.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 716.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 55.00 | | | 55.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 716.00 | | | 1 716.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 716.00 | | | 1 716.00 |
| |
| 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 | 5 122.00 | 5 122.00 | | 5 122.00 |
UT Other financial assets | 55.00 | | 55.00 | 55.00 |
UX Other trade receivables | 13 450.00 | 13 450.00 | | 13 450.00 |
VB VAT | 3 591.00 | 3 591.00 | | 3 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 096.00 | 17 041.00 | 55.00 | 17 096.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 122.00 | 5 122.00 | | 5 122.00 |
