| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 872.00 | 3 356.00 | 516.00 | 3 872.00 |
BJ TOTAL (I) | 3 872.00 | 3 356.00 | 516.00 | 3 872.00 |
BX Customers and related accounts | 4 780.00 | | 4 780.00 | 4 780.00 |
BZ Other receivables | 576.00 | | 576.00 | 576.00 |
CF Cash and cash equivalents | 5 411.00 | | 5 411.00 | 5 411.00 |
CJ TOTAL (II) | 10 766.00 | | 10 766.00 | 10 766.00 |
CO Grand total (0 to V) | 14 638.00 | 3 356.00 | 11 283.00 | 14 638.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 763.00 | 553.00 | | -2 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 153.00 | -3 316.00 | | -19 153.00 |
DL TOTAL (I) | -10 916.00 | 8 237.00 | | -10 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 421.00 | 3 727.00 | | 12 421.00 |
DX Trade payables and related accounts | 9 089.00 | 27 934.00 | | 9 089.00 |
DY Tax and social security liabilities | 689.00 | 1 215.00 | | 689.00 |
EC TOTAL (IV) | 22 199.00 | 32 876.00 | | 22 199.00 |
EE Grand total (I to V) | 11 283.00 | 41 113.00 | | 11 283.00 |
EI Including equity loans | 12 421.00 | | | 12 421.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 85 859.00 | | 85 859.00 | 85 859.00 |
FJ Net sales | 85 859.00 | | 85 859.00 | 85 859.00 |
FQ Other income | | | 601.00 | |
FR Total operating income (I) | | | 86 459.00 | |
FS Purchases of goods (including customs duties) | | | 66 547.00 | |
FU Purchases of raw materials and other supplies | | | 2 080.00 | |
FW Other purchases and external expenses | | | 21 973.00 | |
FX Taxes, duties, and similar payments | | | 1 050.00 | |
FY Salaries and Wages | | | 6 409.00 | |
FZ Social Security Contributions | | | 6 100.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 267.00 | |
GE Other Expenses | | | 387.00 | |
GF Total Operating Expenses (II) | | | 104 814.00 | |
GG - OPERATING RESULT (I - II) | | | -18 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 800.00 | 744.00 | | 800.00 |
HH Total exceptional expenses (VIII) | 800.00 | 744.00 | | 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -799.00 | -744.00 | | -799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 461.00 | 141 850.00 | | 86 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 614.00 | 145 167.00 | | 105 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 153.00 | -3 316.00 | | -19 153.00 |
| |
| 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 | 3 872.00 | | | 3 872.00 |
I4 DECREASES Grand Total | | | 3 872.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 872.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 872.00 | | | 3 872.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 089.00 | 267.00 | | 3 089.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 089.00 | 267.00 | | 3 089.00 |
| |
| 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 | 9 089.00 | 9 089.00 | | 9 089.00 |
UX Other trade receivables | 4 780.00 | | | 4 780.00 |
VB VAT | 576.00 | | | 576.00 |
VI Group and Associates | 12 421.00 | 12 421.00 | | 12 421.00 |
VQ Other Taxes, Duties, and Similar Debts | 496.00 | 496.00 | | 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 356.00 | 5 356.00 | | 5 356.00 |
VW VAT | 193.00 | 193.00 | | 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 199.00 | 22 199.00 | | 22 199.00 |
