| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 150.00 | 1 150.00 | | 1 150.00 |
AT Other tangible assets | 11 336.00 | 7 462.00 | 3 875.00 | 11 336.00 |
BH Other financial assets | 3 196.00 | | 3 196.00 | 3 196.00 |
BJ TOTAL (I) | 15 682.00 | 8 612.00 | 7 071.00 | 15 682.00 |
BT Goods | 63 561.00 | | 63 561.00 | 63 561.00 |
BX Customers and related accounts | 15 250.00 | | 15 250.00 | 15 250.00 |
BZ Other receivables | 2 225.00 | | 2 225.00 | 2 225.00 |
CF Cash and cash equivalents | 19 415.00 | | 19 415.00 | 19 415.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 100 451.00 | | 100 451.00 | 100 451.00 |
CO Grand total (0 to V) | 116 133.00 | 8 612.00 | 107 521.00 | 116 133.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 2 026.00 | 7 604.00 | | 2 026.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 388.00 | -5 579.00 | | 8 388.00 |
DL TOTAL (I) | 11 513.00 | 3 126.00 | | 11 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 928.00 | 91 159.00 | | 86 928.00 |
DX Trade payables and related accounts | 3 739.00 | 9 338.00 | | 3 739.00 |
DY Tax and social security liabilities | 5 341.00 | 6 564.00 | | 5 341.00 |
EC TOTAL (IV) | 96 008.00 | 107 061.00 | | 96 008.00 |
EE Grand total (I to V) | 107 521.00 | 110 187.00 | | 107 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 65 751.00 | | 65 751.00 | 65 751.00 |
FJ Net sales | 65 751.00 | | 65 751.00 | 65 751.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | -1.00 | |
FR Total operating income (I) | | | 65 750.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 1 313.00 | |
FW Other purchases and external expenses | | | 42 459.00 | |
FX Taxes, duties, and similar payments | | | 1 443.00 | |
FY Salaries and Wages | | | 5 820.00 | |
FZ Social Security Contributions | | | 2 888.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 682.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 55 605.00 | |
GG - OPERATING RESULT (I - II) | | | 10 145.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 000.00 | | |
HD Total exceptional income (VII) | | 4 000.00 | | |
HE Exceptional expenses on management operations | 1 223.00 | 215.00 | | 1 223.00 |
HH Total exceptional expenses (VIII) | 1 223.00 | 215.00 | | 1 223.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 223.00 | 3 785.00 | | -1 223.00 |
HK Income tax | 534.00 | | | 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 750.00 | 46 869.00 | | 65 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 362.00 | 52 447.00 | | 57 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 388.00 | -5 579.00 | | 8 388.00 |
