| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 353.00 | 286.00 | 3 066.00 | 3 353.00 |
BJ TOTAL (I) | 3 353.00 | 286.00 | 3 066.00 | 3 353.00 |
BT Goods | 2 645.00 | | 2 645.00 | 2 645.00 |
BX Customers and related accounts | 2 720.00 | | 2 720.00 | 2 720.00 |
BZ Other receivables | 3 422.00 | | 3 422.00 | 3 422.00 |
CF Cash and cash equivalents | 14 046.00 | | 14 046.00 | 14 046.00 |
CJ TOTAL (II) | 22 833.00 | | 22 833.00 | 22 833.00 |
CO Grand total (0 to V) | 26 186.00 | 286.00 | 25 900.00 | 26 186.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 196.00 | | | 196.00 |
DG Other reserves | 3 727.00 | | | 3 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 034.00 | 3 923.00 | | -3 034.00 |
DL TOTAL (I) | 2 889.00 | 5 923.00 | | 2 889.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 632.00 | 17.00 | | 1 632.00 |
DX Trade payables and related accounts | 20 834.00 | 1 440.00 | | 20 834.00 |
DY Tax and social security liabilities | 544.00 | 184.00 | | 544.00 |
EC TOTAL (IV) | 23 011.00 | 1 641.00 | | 23 011.00 |
EE Grand total (I to V) | 25 900.00 | 7 564.00 | | 25 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 41.00 | | 41.00 | 41.00 |
FG Production sold - services | 43 131.00 | | 43 131.00 | 43 131.00 |
FJ Net sales | 43 173.00 | | 43 173.00 | 43 173.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 43 203.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 17 445.00 | |
FW Other purchases and external expenses | | | 28 043.00 | |
FX Taxes, duties, and similar payments | | | 27.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 555.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 46 071.00 | |
GG - OPERATING RESULT (I - II) | | | -2 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 800.00 | | | 2 800.00 |
HD Total exceptional income (VII) | 2 800.00 | | | 2 800.00 |
HF Exceptional expenses on capital transactions | 2 966.00 | | | 2 966.00 |
HH Total exceptional expenses (VIII) | 2 966.00 | | | 2 966.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -166.00 | | | -166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 003.00 | 42 115.00 | | 46 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 037.00 | 38 192.00 | | 49 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 034.00 | 3 923.00 | | -3 034.00 |
HP References: Equipment leasing | 1 201.00 | | | 1 201.00 |
