| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 236.00 | 18.00 | 218.00 | 236.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 834.00 | | 1 834.00 | 1 834.00 |
BZ Other receivables | 388.00 | | 388.00 | 388.00 |
CF Cash and cash equivalents | 8 426.00 | | 8 426.00 | 8 426.00 |
CH Prepaid expenses | 1 783.00 | | 1 783.00 | 1 783.00 |
CJ TOTAL (II) | 12 666.00 | 18.00 | 12 648.00 | 12 666.00 |
CO Grand total (0 to V) | 12 666.00 | 18.00 | 12 648.00 | 12 666.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 447.00 | 447.00 | | 447.00 |
DH Retained earnings | 1 353.00 | 1 295.00 | | 1 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 789.00 | 58.00 | | -5 789.00 |
DL TOTAL (I) | 1 511.00 | 7 301.00 | | 1 511.00 |
DV Miscellaneous Loans and Financial Debts (4) | 515.00 | 223.00 | | 515.00 |
DX Trade payables and related accounts | 9 050.00 | 12 957.00 | | 9 050.00 |
DY Tax and social security liabilities | 1 571.00 | 1 603.00 | | 1 571.00 |
EC TOTAL (IV) | 11 136.00 | 14 784.00 | | 11 136.00 |
EE Grand total (I to V) | 12 648.00 | 22 085.00 | | 12 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 84 536.00 | |
FD Production sold - goods | | | 10 189.00 | |
FJ Net sales | | | 94 725.00 | |
FQ Other income | | | 63.00 | |
FR Total operating income (I) | | | 94 788.00 | |
FS Purchases of goods (including customs duties) | | | 70 099.00 | |
FT Inventory change (goods) | | | 32.00 | |
FW Other purchases and external expenses | | | 17 450.00 | |
FX Taxes, duties, and similar payments | | | 959.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 1 397.00 | |
GF Total Operating Expenses (II) | | | 95 937.00 | |
GG - OPERATING RESULT (I - II) | | | -1 149.00 | |
GP Total financial income (V) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4 645.00 | 391.00 | | 4 645.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 645.00 | -391.00 | | -4 645.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 793.00 | 79 073.00 | | 94 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 582.00 | 79 015.00 | | 100 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 789.00 | 58.00 | | -5 789.00 |
