| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 094.00 | 1 094.00 | | 1 094.00 |
AT Other tangible assets | 1 274.00 | 556.00 | 718.00 | 1 274.00 |
BJ TOTAL (I) | 2 368.00 | 1 651.00 | 718.00 | 2 368.00 |
BT Goods | 19 012.00 | | 19 012.00 | 19 012.00 |
BX Customers and related accounts | 3 997.00 | | 3 997.00 | 3 997.00 |
BZ Other receivables | 1 821.00 | | 1 821.00 | 1 821.00 |
CF Cash and cash equivalents | 2 072.00 | | 2 072.00 | 2 072.00 |
CJ TOTAL (II) | 26 902.00 | | 26 902.00 | 26 902.00 |
CO Grand total (0 to V) | 29 271.00 | 1 651.00 | 27 620.00 | 29 271.00 |
| |
| 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 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 34 334.00 | 34 334.00 | | 34 334.00 |
DH Retained earnings | -29 886.00 | -26 851.00 | | -29 886.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 736.00 | -3 035.00 | | -1 736.00 |
DL TOTAL (I) | 11 097.00 | 12 833.00 | | 11 097.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 216.00 | 11 270.00 | | 12 216.00 |
DX Trade payables and related accounts | 4 308.00 | 1 974.00 | | 4 308.00 |
DY Tax and social security liabilities | | 312.00 | | |
EC TOTAL (IV) | 16 523.00 | 13 556.00 | | 16 523.00 |
EE Grand total (I to V) | 27 620.00 | 26 389.00 | | 27 620.00 |
EG Accrued income and payables due within one year | 16 523.00 | 13 556.00 | | 16 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 15 977.00 | |
FJ Net sales | | | 15 977.00 | |
FR Total operating income (I) | | | 15 977.00 | |
FS Purchases of goods (including customs duties) | | | 15 844.00 | |
FT Inventory change (goods) | | | -3 129.00 | |
FU Purchases of raw materials and other supplies | | | 23.00 | |
FW Other purchases and external expenses | | | 4 839.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 61.00 | |
GF Total Operating Expenses (II) | | | 17 713.00 | |
GG - OPERATING RESULT (I - II) | | | -1 736.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 977.00 | 26 515.00 | | 15 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 713.00 | 29 550.00 | | 17 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 736.00 | -3 035.00 | | -1 736.00 |
| |
| 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 | 4 308.00 | 4 308.00 | | 4 308.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 216.00 | 12 216.00 | | 12 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 818.00 | 5 818.00 | | 5 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 523.00 | 16 523.00 | | 16 523.00 |
