| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 1 200.00 | | 1 200.00 | 1 200.00 |
BT Goods | 4 038.00 | | 4 038.00 | 4 038.00 |
BX Customers and related accounts | 95.00 | | 95.00 | 95.00 |
BZ Other receivables | 2 750.00 | | 2 750.00 | 2 750.00 |
CF Cash and cash equivalents | 4 908.00 | | 4 908.00 | 4 908.00 |
CH Prepaid expenses | 156.00 | | 156.00 | 156.00 |
CJ TOTAL (II) | 11 948.00 | | 11 948.00 | 11 948.00 |
CO Grand total (0 to V) | 13 148.00 | | 13 148.00 | 13 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -70.00 | | | -70.00 |
DL TOTAL (I) | 430.00 | | | 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 881.00 | | | 3 881.00 |
DX Trade payables and related accounts | 2 212.00 | | | 2 212.00 |
DY Tax and social security liabilities | 6 624.00 | | | 6 624.00 |
EC TOTAL (IV) | 12 717.00 | | | 12 717.00 |
EE Grand total (I to V) | 13 148.00 | | | 13 148.00 |
EG Accrued income and payables due within one year | 12 717.00 | | | 12 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 63 440.00 | | 63 440.00 | 63 440.00 |
FJ Net sales | 63 440.00 | | 63 440.00 | 63 440.00 |
FR Total operating income (I) | | | 63 440.00 | |
FS Purchases of goods (including customs duties) | | | 32 161.00 | |
FT Inventory change (goods) | | | -4 038.00 | |
FW Other purchases and external expenses | | | 13 989.00 | |
FX Taxes, duties, and similar payments | | | 363.00 | |
FY Salaries and Wages | | | 18 851.00 | |
FZ Social Security Contributions | | | 2 183.00 | |
GF Total Operating Expenses (II) | | | 63 509.00 | |
GG - OPERATING RESULT (I - II) | | | -68.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -68.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 440.00 | | | 63 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 510.00 | | | 63 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -70.00 | | | -70.00 |
