| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 655.00 | | 655.00 | 655.00 |
AT Other tangible assets | 2 034.00 | 2 034.00 | | 2 034.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 4 189.00 | 2 034.00 | 2 155.00 | 4 189.00 |
BT Goods | 30 152.00 | | 30 152.00 | 30 152.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 29 160.00 | | 29 160.00 | 29 160.00 |
CJ TOTAL (II) | 59 312.00 | | 59 312.00 | 59 312.00 |
CO Grand total (0 to V) | 63 502.00 | 2 034.00 | 61 467.00 | 63 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 869.00 | 817.00 | | 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 629.00 | 52.00 | | -1 629.00 |
DL TOTAL (I) | 3 239.00 | 4 869.00 | | 3 239.00 |
DU Loans and Debts from Credit Institutions (3) | 1 322.00 | 9 118.00 | | 1 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 349.00 | 319.00 | | 349.00 |
DX Trade payables and related accounts | 34 538.00 | 34 075.00 | | 34 538.00 |
DY Tax and social security liabilities | 14 102.00 | 8 850.00 | | 14 102.00 |
EA Other liabilities | 7 917.00 | 7 917.00 | | 7 917.00 |
EC TOTAL (IV) | 58 228.00 | 60 280.00 | | 58 228.00 |
EE Grand total (I to V) | 61 467.00 | 65 149.00 | | 61 467.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 140 232.00 | | 140 232.00 | 140 232.00 |
FJ Net sales | 140 232.00 | | 140 232.00 | 140 232.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 140 237.00 | |
FS Purchases of goods (including customs duties) | | | 40 802.00 | |
FT Inventory change (goods) | | | 4 827.00 | |
FW Other purchases and external expenses | | | 56 451.00 | |
FX Taxes, duties, and similar payments | | | 1 536.00 | |
FY Salaries and Wages | | | 33 889.00 | |
FZ Social Security Contributions | | | 3 419.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 269.00 | |
GF Total Operating Expenses (II) | | | 141 193.00 | |
GG - OPERATING RESULT (I - II) | | | -955.00 | |
GR Interest and similar expenses | | | 269.00 | |
GU Total financial expenses (VI) | | | 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 405.00 | 170.00 | | 405.00 |
HH Total exceptional expenses (VIII) | 405.00 | 170.00 | | 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -405.00 | -170.00 | | -405.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 237.00 | 135 251.00 | | 140 237.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 867.00 | 135 199.00 | | 141 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 629.00 | 52.00 | | -1 629.00 |
