| |
| 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 | 2 174.00 | 760.00 | 1 415.00 | 2 174.00 |
AT Other tangible assets | 2 487.00 | 857.00 | 1 630.00 | 2 487.00 |
BH Other financial assets | 1 206.00 | | 1 206.00 | 1 206.00 |
BJ TOTAL (I) | 5 867.00 | 1 617.00 | 4 250.00 | 5 867.00 |
BT Goods | 11 471.00 | | 11 471.00 | 11 471.00 |
BZ Other receivables | 114.00 | | 114.00 | 114.00 |
CF Cash and cash equivalents | 8 238.00 | | 8 238.00 | 8 238.00 |
CH Prepaid expenses | 118.00 | | 118.00 | 118.00 |
CJ TOTAL (II) | 19 942.00 | | 19 942.00 | 19 942.00 |
CO Grand total (0 to V) | 25 808.00 | 1 617.00 | 24 191.00 | 25 808.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 871.00 | 802.00 | | 871.00 |
DH Retained earnings | -3 145.00 | | | -3 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 781.00 | -3 145.00 | | 2 781.00 |
DL TOTAL (I) | 507.00 | -2 343.00 | | 507.00 |
DU Loans and Debts from Credit Institutions (3) | 21 661.00 | 25 606.00 | | 21 661.00 |
DX Trade payables and related accounts | 695.00 | 141.00 | | 695.00 |
DY Tax and social security liabilities | 1 329.00 | 1 281.00 | | 1 329.00 |
EC TOTAL (IV) | 23 685.00 | 27 028.00 | | 23 685.00 |
EE Grand total (I to V) | 24 191.00 | 24 685.00 | | 24 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 66 335.00 | |
FJ Net sales | | | 66 335.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 66 341.00 | |
FS Purchases of goods (including customs duties) | | | 29 319.00 | |
FT Inventory change (goods) | | | -468.00 | |
FU Purchases of raw materials and other supplies | | | 591.00 | |
FW Other purchases and external expenses | | | 21 897.00 | |
FX Taxes, duties, and similar payments | | | 579.00 | |
FY Salaries and Wages | | | 10 133.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 932.00 | |
GE Other Expenses | | | 241.00 | |
GF Total Operating Expenses (II) | | | 63 224.00 | |
GG - OPERATING RESULT (I - II) | | | 3 117.00 | |
GU Total financial expenses (VI) | | | 336.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 66 341.00 | 41 385.00 | | 66 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 560.00 | 44 530.00 | | 63 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 780.00 | -3 145.00 | | 2 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 685.00 | 932.00 | | 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 685.00 | 932.00 | | 685.00 |
| |
| 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 | 695.00 | 695.00 | | 695.00 |
VG Loans with a maturity of up to one year at origin | 21 661.00 | 4 018.00 | 16 575.00 | 21 661.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 329.00 | 1 329.00 | | 1 329.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 438.00 | 232.00 | 1 206.00 | 1 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 685.00 | 6 042.00 | 16 575.00 | 23 685.00 |
