| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 7 528.00 | 3 539.00 | 3 989.00 | 7 528.00 |
040 Financial Assets | 2 721.00 | | 2 721.00 | 2 721.00 |
044 Total Fixed Assets | 10 249.00 | 3 539.00 | 6 709.00 | 10 249.00 |
060 Merchandise inventory | 17 075.00 | | 17 075.00 | 17 075.00 |
068 Receivables – Trade and related accounts | 3 500.00 | | 3 500.00 | 3 500.00 |
072 Receivables – Other | 5 587.00 | | 5 587.00 | 5 587.00 |
084 Cash | 1 904.00 | | 1 904.00 | 1 904.00 |
096 Total Current Assets + Prepaid Expenses | 28 066.00 | | 28 066.00 | 28 066.00 |
110 Total Assets | 38 315.00 | 3 539.00 | 34 776.00 | 38 315.00 |
120 Share or Individual Capital | | | 1 500.00 | |
134 Retained Earnings | | | -2 843.00 | |
136 Profit for the Year | | | -46.00 | |
142 Total Equity - Total I | | | -1 388.00 | |
166 Suppliers and related accounts | | | 5 423.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 7 492.00 | | |
172 Other debts | | | 30 741.00 | |
176 Total debts | | | 36 164.00 | |
180 Liabilities Total | | | 34 776.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 10 249.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 77 441.00 | | | 77 441.00 |
230 Other income | 311.00 | | | 311.00 |
232 Total operating income excluding VAT | 77 752.00 | | | 77 752.00 |
234 Purchases of goods (including customs duties) | 25 931.00 | | | 25 931.00 |
236 Inventory change (goods) | -4 700.00 | | | -4 700.00 |
238 Purchases of raw materials and other supplies (including royalties | 341.00 | | | 341.00 |
242 Other external expenses | 33 288.00 | | | 33 288.00 |
243 (including business tax) | 243.00 | | | 243.00 |
244 Taxes, duties and similar payments | 665.00 | | | 665.00 |
250 Staff compensation | 12 477.00 | | | 12 477.00 |
252 Social security contributions | 8 253.00 | | | 8 253.00 |
254 Depreciation and amortization | 1 506.00 | | | 1 506.00 |
262 Other expenses | 36.00 | | | 36.00 |
264 Total operating expenses | 77 798.00 | | | 77 798.00 |
270 Operating profit | -46.00 | | | -46.00 |
310 Profit or loss | -46.00 | | | -46.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
442 INCREASES Tangible Assets – Technical Installations, Equipment and Tools | 1 892.00 | | | 1 892.00 |
462 INCREASES Tangible Assets – Transportation Equipment | 4 992.00 | | | 4 992.00 |
472 INCREASES Tangible Assets – Tangible Assets – Other Tangible Assets | 645.00 | | | 645.00 |
482 INCREASES Financial Assets | 2 721.00 | | | 2 721.00 |
484 DECREASES Financial Assets | 2 721.00 | | | 2 721.00 |
490 Total Fixed Assets (Gross Value) | 10 249.00 | | | 10 249.00 |
492 Total Fixed Assets (Increases) | 10 249.00 | | | 10 249.00 |
494 Total Fixed Assets (Decreases) | 10 249.00 | | | 10 249.00 |
