| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 567.00 | 55.00 | 512.00 | 567.00 |
BJ TOTAL (I) | 567.00 | 55.00 | 512.00 | 567.00 |
BL Raw materials, supplies | 4 852.00 | | 4 852.00 | 4 852.00 |
BZ Other receivables | 11 158.00 | | 11 158.00 | 11 158.00 |
CF Cash and cash equivalents | 46.00 | | 46.00 | 46.00 |
CJ TOTAL (II) | 16 054.00 | | 16 054.00 | 16 054.00 |
CO Grand total (0 to V) | 16 621.00 | 55.00 | 16 566.00 | 16 621.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | 1 200.00 | | 1 200.00 |
DH Retained earnings | -12 544.00 | | | -12 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 388.00 | -12 544.00 | | -63 388.00 |
DL TOTAL (I) | -74 732.00 | -11 344.00 | | -74 732.00 |
DU Loans and Debts from Credit Institutions (3) | 8 659.00 | 11 693.00 | | 8 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7.00 | | | 7.00 |
DX Trade payables and related accounts | 56 422.00 | 4 032.00 | | 56 422.00 |
DY Tax and social security liabilities | 26 210.00 | | | 26 210.00 |
EC TOTAL (IV) | 91 299.00 | 15 725.00 | | 91 299.00 |
EE Grand total (I to V) | 16 566.00 | 4 381.00 | | 16 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 104 775.00 | | 104 775.00 | 104 775.00 |
FJ Net sales | 104 775.00 | | 104 775.00 | 104 775.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 104 791.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 46 459.00 | |
FV Inventory change (raw materials and supplies) | | | -4 851.00 | |
FW Other purchases and external expenses | | | 87 811.00 | |
FX Taxes, duties, and similar payments | | | 2 611.00 | |
FY Salaries and Wages | | | 25 656.00 | |
FZ Social Security Contributions | | | 10 364.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 168 107.00 | |
GG - OPERATING RESULT (I - II) | | | -63 316.00 | |
GR Interest and similar expenses | | | 361.00 | |
GU Total financial expenses (VI) | | | 361.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -361.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -63 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 578.00 | | | 578.00 |
HH Total exceptional expenses (VIII) | 578.00 | | | 578.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -578.00 | | | -578.00 |
HK Income tax | -867.00 | | | -867.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 791.00 | 105 333.00 | | 104 791.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 179.00 | 117 878.00 | | 168 179.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63 388.00 | -12 544.00 | | -63 388.00 |
