| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 7 500.00 | | 7 500.00 | 7 500.00 |
AP Buildings | 3 000.00 | 284.00 | 2 716.00 | 3 000.00 |
AV Fixed assets in progress | 20 833.00 | | 20 833.00 | 20 833.00 |
BJ TOTAL (I) | 31 333.00 | 284.00 | 31 049.00 | 31 333.00 |
BX Customers and related accounts | 101 231.00 | | 101 231.00 | 101 231.00 |
BZ Other receivables | 3 105.00 | | 3 105.00 | 3 105.00 |
CF Cash and cash equivalents | 40 295.00 | | 40 295.00 | 40 295.00 |
CJ TOTAL (II) | 144 631.00 | | 144 631.00 | 144 631.00 |
CO Grand total (0 to V) | 175 964.00 | 284.00 | 175 680.00 | 175 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -11 206.00 | | | -11 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 287.00 | -11 206.00 | | 1 287.00 |
DL TOTAL (I) | -8 919.00 | -10 206.00 | | -8 919.00 |
DX Trade payables and related accounts | 111 435.00 | 55 486.00 | | 111 435.00 |
DY Tax and social security liabilities | 11 248.00 | 1 953.00 | | 11 248.00 |
EA Other liabilities | 61 916.00 | 62 850.00 | | 61 916.00 |
EC TOTAL (IV) | 184 599.00 | 120 289.00 | | 184 599.00 |
EE Grand total (I to V) | 175 680.00 | 110 082.00 | | 175 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 202.00 | | 67 202.00 | 67 202.00 |
FJ Net sales | 67 202.00 | | 67 202.00 | 67 202.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 544.00 | |
FR Total operating income (I) | | | 83 746.00 | |
FW Other purchases and external expenses | | | 61 760.00 | |
FX Taxes, duties, and similar payments | | | 18 427.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 101.00 | |
GF Total Operating Expenses (II) | | | 80 288.00 | |
GG - OPERATING RESULT (I - II) | | | 3 459.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 186.00 | 4.00 | | 2 186.00 |
HH Total exceptional expenses (VIII) | 2 186.00 | 4.00 | | 2 186.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 186.00 | -4.00 | | -2 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 761.00 | 73 311.00 | | 83 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 474.00 | 84 517.00 | | 82 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 287.00 | -11 206.00 | | 1 287.00 |
