| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 556.00 | 556.00 | | 556.00 |
BH Other financial assets | 498.00 | | 498.00 | 498.00 |
BJ TOTAL (I) | 1 054.00 | 556.00 | 498.00 | 1 054.00 |
BT Goods | 31 191.00 | | 31 191.00 | 31 191.00 |
BZ Other receivables | 14 646.00 | | 14 646.00 | 14 646.00 |
CF Cash and cash equivalents | 36 618.00 | | 36 618.00 | 36 618.00 |
CH Prepaid expenses | 189.00 | | 189.00 | 189.00 |
CJ TOTAL (II) | 82 643.00 | | 82 643.00 | 82 643.00 |
CO Grand total (0 to V) | 83 697.00 | 556.00 | 83 141.00 | 83 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DG Other reserves | 1 500.00 | | | 1 500.00 |
DH Retained earnings | -11 083.00 | | | -11 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 187.00 | | | 4 187.00 |
DL TOTAL (I) | 9 604.00 | | | 9 604.00 |
DU Loans and Debts from Credit Institutions (3) | 175.00 | | | 175.00 |
DV Miscellaneous Loans and Financial Debts (4) | 411.00 | | | 411.00 |
DX Trade payables and related accounts | 30 800.00 | | | 30 800.00 |
DY Tax and social security liabilities | 26 280.00 | | | 26 280.00 |
EA Other liabilities | 15 870.00 | | | 15 870.00 |
EC TOTAL (IV) | 73 537.00 | | | 73 537.00 |
EE Grand total (I to V) | 83 141.00 | | | 83 141.00 |
EG Accrued income and payables due within one year | 73 537.00 | | | 73 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 279 465.00 | | 279 465.00 | 279 465.00 |
FG Production sold - services | 166 739.00 | | 166 739.00 | 166 739.00 |
FJ Net sales | 446 204.00 | | 446 204.00 | 446 204.00 |
FQ Other income | | | 10 243.00 | |
FR Total operating income (I) | | | 456 447.00 | |
FS Purchases of goods (including customs duties) | | | 183 579.00 | |
FT Inventory change (goods) | | | -582.00 | |
FW Other purchases and external expenses | | | 87 985.00 | |
FX Taxes, duties, and similar payments | | | 7 024.00 | |
FY Salaries and Wages | | | 114 654.00 | |
FZ Social Security Contributions | | | 39 019.00 | |
GE Other Expenses | | | 20 582.00 | |
GF Total Operating Expenses (II) | | | 452 260.00 | |
GG - OPERATING RESULT (I - II) | | | 4 186.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 456 448.00 | | | 456 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 452 260.00 | | | 452 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 187.00 | | | 4 187.00 |
