| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 290.00 | | 290.00 | 290.00 |
BJ TOTAL (I) | 790.00 | | 790.00 | 790.00 |
BT Goods | 173 073.00 | | 173 073.00 | 173 073.00 |
BV Advances and down payments on orders | 909.00 | | 909.00 | 909.00 |
BX Customers and related accounts | 150.00 | | 150.00 | 150.00 |
BZ Other receivables | 1 596.00 | | 1 596.00 | 1 596.00 |
CJ TOTAL (II) | 175 727.00 | | 175 727.00 | 175 727.00 |
CO Grand total (0 to V) | 176 518.00 | | 176 518.00 | 176 518.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 199 500.00 | | | 199 500.00 |
DD Legal reserve (1) | 14 325.00 | | | 14 325.00 |
DH Retained earnings | -85 723.00 | | | -85 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 112.00 | | | -11 112.00 |
DL TOTAL (I) | 116 990.00 | | | 116 990.00 |
DU Loans and Debts from Credit Institutions (3) | 557.00 | | | 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 870.00 | | | 56 870.00 |
DX Trade payables and related accounts | 2 100.00 | | | 2 100.00 |
EC TOTAL (IV) | 59 527.00 | | | 59 527.00 |
EE Grand total (I to V) | 176 518.00 | | | 176 518.00 |
EG Accrued income and payables due within one year | 59 527.00 | | | 59 527.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 557.00 | | | 557.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 532.00 | | 3 532.00 | 3 532.00 |
FJ Net sales | 3 532.00 | | 3 532.00 | 3 532.00 |
FR Total operating income (I) | | | 3 532.00 | |
FW Other purchases and external expenses | | | 4 500.00 | |
FX Taxes, duties, and similar payments | | | 842.00 | |
GF Total Operating Expenses (II) | | | 5 342.00 | |
GG - OPERATING RESULT (I - II) | | | -1 810.00 | |
GK Income from other securities and fixed asset receivables | | | 74.00 | |
GP Total financial income (V) | | | 74.00 | |
GR Interest and similar expenses | | | 9 376.00 | |
GU Total financial expenses (VI) | | | 9 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 112.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 606.00 | | | 3 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 718.00 | | | 14 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 112.00 | | | -11 112.00 |
