| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 61 829.00 | | 61 829.00 | 61 829.00 |
BX Customers and related accounts | 3 740.00 | | 3 740.00 | 3 740.00 |
BZ Other receivables | 669.00 | | 669.00 | 669.00 |
CF Cash and cash equivalents | 54.00 | | 54.00 | 54.00 |
CJ TOTAL (II) | 66 292.00 | | 66 292.00 | 66 292.00 |
CO Grand total (0 to V) | 66 292.00 | | 66 292.00 | 66 292.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DH Retained earnings | -36 891.00 | -30 992.00 | | -36 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 763.00 | -5 899.00 | | -12 763.00 |
DL TOTAL (I) | 20 346.00 | 33 109.00 | | 20 346.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 855.00 | 27 567.00 | | 44 855.00 |
DX Trade payables and related accounts | 482.00 | 218.00 | | 482.00 |
DY Tax and social security liabilities | 609.00 | 637.00 | | 609.00 |
EC TOTAL (IV) | 45 946.00 | 28 422.00 | | 45 946.00 |
EE Grand total (I to V) | 66 292.00 | 61 531.00 | | 66 292.00 |
EG Accrued income and payables due within one year | 45 946.00 | 28 422.00 | | 45 946.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 5 181.00 | |
FT Inventory change (goods) | | | -5 181.00 | |
FW Other purchases and external expenses | | | 4 573.00 | |
FX Taxes, duties, and similar payments | | | 1 263.00 | |
FZ Social Security Contributions | | | 922.00 | |
GF Total Operating Expenses (II) | | | 6 759.00 | |
GG - OPERATING RESULT (I - II) | | | -6 759.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 000.00 | | | 6 000.00 |
HH Total exceptional expenses (VIII) | 6 000.00 | | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 000.00 | | | -6 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 763.00 | 5 899.00 | | 12 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 763.00 | -5 899.00 | | -12 763.00 |