| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 553.00 | 3 660.00 | 27 892.00 | 31 553.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 34 553.00 | 3 660.00 | 30 892.00 | 34 553.00 |
BT Goods | 31 628.00 | | 31 628.00 | 31 628.00 |
BX Customers and related accounts | 233.00 | | 233.00 | 233.00 |
BZ Other receivables | 5 011.00 | | 5 011.00 | 5 011.00 |
CF Cash and cash equivalents | 13 633.00 | | 13 633.00 | 13 633.00 |
CH Prepaid expenses | 812.00 | | 812.00 | 812.00 |
CJ TOTAL (II) | 51 318.00 | | 51 318.00 | 51 318.00 |
CO Grand total (0 to V) | 85 870.00 | 3 660.00 | 82 210.00 | 85 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 370.00 | | | -18 370.00 |
DL TOTAL (I) | -17 370.00 | | | -17 370.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 552.00 | | | 62 552.00 |
DX Trade payables and related accounts | 28 493.00 | | | 28 493.00 |
DY Tax and social security liabilities | 8 536.00 | | | 8 536.00 |
EC TOTAL (IV) | 99 581.00 | | | 99 581.00 |
EE Grand total (I to V) | 82 210.00 | | | 82 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 108 179.00 | | 108 179.00 | 108 179.00 |
FJ Net sales | 108 179.00 | | 108 179.00 | 108 179.00 |
FO Operating subsidies | | | 233.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 108 424.00 | |
FS Purchases of goods (including customs duties) | | | 85 335.00 | |
FT Inventory change (goods) | | | -31 628.00 | |
FW Other purchases and external expenses | | | 37 409.00 | |
FX Taxes, duties, and similar payments | | | 255.00 | |
FY Salaries and Wages | | | 23 022.00 | |
FZ Social Security Contributions | | | 8 438.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 660.00 | |
GF Total Operating Expenses (II) | | | 126 491.00 | |
GG - OPERATING RESULT (I - II) | | | -18 067.00 | |
GR Interest and similar expenses | | | 177.00 | |
GU Total financial expenses (VI) | | | 177.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 126.00 | | | 126.00 |
HH Total exceptional expenses (VIII) | 126.00 | | | 126.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -126.00 | | | -126.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 424.00 | | | 108 424.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 794.00 | | | 126 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 370.00 | | | -18 370.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 62 552.00 | 62 552.00 | | 62 552.00 |
8B Suppliers and Related Accounts | 28 493.00 | 28 493.00 | | 28 493.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 536.00 | 8 536.00 | | 8 536.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 056.00 | 6 056.00 | 3 000.00 | 9 056.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 581.00 | 99 581.00 | | 99 581.00 |
