| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 55 116.00 | | 55 116.00 | 55 116.00 |
BV Advances and down payments on orders | 6 393.00 | | 6 393.00 | 6 393.00 |
BX Customers and related accounts | 634.00 | | 634.00 | 634.00 |
BZ Other receivables | 2 383.00 | | 2 383.00 | 2 383.00 |
CF Cash and cash equivalents | 12 087.00 | | 12 087.00 | 12 087.00 |
CJ TOTAL (II) | 76 612.00 | | 76 612.00 | 76 612.00 |
CO Grand total (0 to V) | 76 612.00 | | 76 612.00 | 76 612.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 447.00 | | 700.00 |
DG Other reserves | 231.00 | | | 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -175.00 | 484.00 | | -175.00 |
DL TOTAL (I) | 7 756.00 | 7 931.00 | | 7 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 328.00 | 32 113.00 | | 41 328.00 |
DX Trade payables and related accounts | 20 553.00 | 12 587.00 | | 20 553.00 |
DY Tax and social security liabilities | 6 976.00 | 6 410.00 | | 6 976.00 |
EC TOTAL (IV) | 68 857.00 | 51 110.00 | | 68 857.00 |
EE Grand total (I to V) | 76 612.00 | 59 041.00 | | 76 612.00 |
EG Accrued income and payables due within one year | 68 857.00 | 51 110.00 | | 68 857.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 103 783.00 | | 103 783.00 | 103 783.00 |
FG Production sold - services | 6 068.00 | | 6 068.00 | 6 068.00 |
FJ Net sales | 109 851.00 | | 109 851.00 | 109 851.00 |
FQ Other income | | | 36.00 | |
FR Total operating income (I) | | | 109 887.00 | |
FS Purchases of goods (including customs duties) | | | 60 150.00 | |
FT Inventory change (goods) | | | -12 928.00 | |
FW Other purchases and external expenses | | | 35 665.00 | |
FX Taxes, duties, and similar payments | | | 1 125.00 | |
FY Salaries and Wages | | | 18 414.00 | |
FZ Social Security Contributions | | | 7 652.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 110 089.00 | |
GG - OPERATING RESULT (I - II) | | | -201.00 | |
GL Other interest and similar income | | | 26.00 | |
GP Total financial income (V) | | | 26.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -175.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 86.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 109 914.00 | 110 046.00 | | 109 914.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 089.00 | 109 562.00 | | 110 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -175.00 | 484.00 | | -175.00 |
