| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 94 657.00 | 94 657.00 | | 94 657.00 |
BH Other financial assets | 7 755.00 | | 7 755.00 | 7 755.00 |
BJ TOTAL (I) | 102 412.00 | 94 657.00 | 7 755.00 | 102 412.00 |
BT Goods | 136 345.00 | | 136 345.00 | 136 345.00 |
BX Customers and related accounts | 3 343.00 | | 3 343.00 | 3 343.00 |
CF Cash and cash equivalents | 70 610.00 | | 70 610.00 | 70 610.00 |
CJ TOTAL (II) | 210 298.00 | | 210 298.00 | 210 298.00 |
CO Grand total (0 to V) | 312 711.00 | 94 657.00 | 218 054.00 | 312 711.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DB Share, merger, contribution premiums, etc. | 12 427.00 | 12 427.00 | | 12 427.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 140 000.00 | 140 000.00 | | 140 000.00 |
DH Retained earnings | 46 461.00 | 22 191.00 | | 46 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 815.00 | 24 269.00 | | -1 815.00 |
DL TOTAL (I) | 205 458.00 | 207 273.00 | | 205 458.00 |
DX Trade payables and related accounts | 7 989.00 | 3 695.00 | | 7 989.00 |
DY Tax and social security liabilities | 4 606.00 | 5 131.00 | | 4 606.00 |
EC TOTAL (IV) | 12 596.00 | 8 827.00 | | 12 596.00 |
EE Grand total (I to V) | 218 054.00 | 216 100.00 | | 218 054.00 |
EG Accrued income and payables due within one year | 12 596.00 | | | 12 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 183 003.00 | | 183 003.00 | 183 003.00 |
FG Production sold - services | | | | |
FJ Net sales | 183 003.00 | | 183 003.00 | 183 003.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 183 003.00 | |
FS Purchases of goods (including customs duties) | | | 115 944.00 | |
FT Inventory change (goods) | | | 12 155.00 | |
FW Other purchases and external expenses | | | 51 443.00 | |
FX Taxes, duties, and similar payments | | | 1 685.00 | |
FZ Social Security Contributions | | | 2 593.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 997.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 184 818.00 | |
GG - OPERATING RESULT (I - II) | | | -1 815.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 007.00 | | |
HA Exceptional income from management transactions | | 6 649.00 | | |
HD Total exceptional income (VII) | | 6 649.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 649.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 183 003.00 | 192 383.00 | | 183 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 819.00 | 168 113.00 | | 184 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 815.00 | 24 269.00 | | -1 815.00 |
| |
| 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 | 102 115.00 | | 297.00 | 102 115.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 755.00 | |
I4 DECREASES Grand Total | | | 102 412.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 94 657.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 94 657.00 | | | 94 657.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 458.00 | | 297.00 | 7 458.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 659.00 | 997.00 | | 93 659.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 93 659.00 | 997.00 | | 93 659.00 |
| |
| 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 | 7 989.00 | 7 989.00 | | 7 989.00 |
8D Social Security and Other Social Organizations | 2 250.00 | 2 250.00 | | 2 250.00 |
UT Other financial assets | 7 755.00 | | 7 755.00 | 7 755.00 |
UX Other trade receivables | 3 343.00 | 3 343.00 | | 3 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 098.00 | 3 343.00 | 7 755.00 | 11 098.00 |
VW VAT | 2 356.00 | 2 356.00 | | 2 356.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 596.00 | 12 596.00 | | 12 596.00 |
