| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 094.00 | 1 094.00 | | 1 094.00 |
AT Other tangible assets | 1 274.00 | 816.00 | 458.00 | 1 274.00 |
BJ TOTAL (I) | 2 368.00 | 1 910.00 | 458.00 | 2 368.00 |
BT Goods | 15 208.00 | | 15 208.00 | 15 208.00 |
BX Customers and related accounts | 7 218.00 | | 7 218.00 | 7 218.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 5 200.00 | | 5 200.00 | 5 200.00 |
CH Prepaid expenses | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 28 326.00 | | 28 326.00 | 28 326.00 |
CO Grand total (0 to V) | 30 694.00 | 1 910.00 | 28 784.00 | 30 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 34 334.00 | 34 334.00 | | 34 334.00 |
DH Retained earnings | -31 622.00 | -29 886.00 | | -31 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -901.00 | -1 736.00 | | -901.00 |
DL TOTAL (I) | 10 196.00 | 11 097.00 | | 10 196.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 080.00 | 12 216.00 | | 14 080.00 |
DX Trade payables and related accounts | 4 179.00 | 4 308.00 | | 4 179.00 |
DY Tax and social security liabilities | 329.00 | | | 329.00 |
EC TOTAL (IV) | 18 588.00 | 16 523.00 | | 18 588.00 |
EE Grand total (I to V) | 28 784.00 | 27 620.00 | | 28 784.00 |
EG Accrued income and payables due within one year | 18 588.00 | 16 523.00 | | 18 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 20 177.00 | |
FJ Net sales | | | 20 177.00 | |
FR Total operating income (I) | | | 20 177.00 | |
FS Purchases of goods (including customs duties) | | | 12 338.00 | |
FT Inventory change (goods) | | | 3 804.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 4 600.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 259.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 21 078.00 | |
GG - OPERATING RESULT (I - II) | | | -901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 177.00 | 15 977.00 | | 20 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 078.00 | 17 713.00 | | 21 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -901.00 | -1 736.00 | | -901.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 100.00 | | | 100.00 |
VS Prepaid expenses | 600.00 | | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 918.00 | 7 918.00 | | 7 918.00 |
