| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 6 000.00 | 4 299.00 | 1 701.00 | 6 000.00 |
BJ TOTAL (I) | 6 000.00 | 4 299.00 | 1 701.00 | 6 000.00 |
BT Goods | 111 015.00 | | 111 015.00 | 111 015.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 9 147.00 | | 9 147.00 | 9 147.00 |
CF Cash and cash equivalents | 4 925.00 | | 4 925.00 | 4 925.00 |
CJ TOTAL (II) | 125 088.00 | | 125 088.00 | 125 088.00 |
CO Grand total (0 to V) | 131 088.00 | 4 299.00 | 126 788.00 | 131 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | 22 867.00 | | 22 867.00 |
DD Legal reserve (1) | 2 287.00 | 2 287.00 | | 2 287.00 |
DH Retained earnings | 8 375.00 | 5 705.00 | | 8 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 050.00 | 2 670.00 | | -13 050.00 |
DL TOTAL (I) | 20 479.00 | 33 529.00 | | 20 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 910.00 | 47 204.00 | | 98 910.00 |
DX Trade payables and related accounts | 3 899.00 | 49 290.00 | | 3 899.00 |
DY Tax and social security liabilities | | 551.00 | | |
EA Other liabilities | 3 500.00 | 3 500.00 | | 3 500.00 |
EC TOTAL (IV) | 106 309.00 | 100 545.00 | | 106 309.00 |
EE Grand total (I to V) | 126 788.00 | 134 074.00 | | 126 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 107 803.00 | |
FD Production sold - goods | | | 33.00 | |
FJ Net sales | | | 107 836.00 | |
FR Total operating income (I) | | | 107 836.00 | |
FS Purchases of goods (including customs duties) | | | 131 601.00 | |
FT Inventory change (goods) | | | -33 250.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 17 252.00 | |
FX Taxes, duties, and similar payments | | | 530.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 500.00 | |
GE Other Expenses | | | 4 817.00 | |
GF Total Operating Expenses (II) | | | 122 449.00 | |
GG - OPERATING RESULT (I - II) | | | -14 613.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 613.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 563.00 | | | 1 563.00 |
HH Total exceptional expenses (VIII) | | 450.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 563.00 | -450.00 | | 1 563.00 |
HK Income tax | | 551.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 109 399.00 | 59 976.00 | | 109 399.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 449.00 | 57 306.00 | | 122 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 050.00 | 2 670.00 | | -13 050.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 899.00 | 3 899.00 | | 3 899.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102 410.00 | 3 500.00 | 98 910.00 | 102 410.00 |
VP Miscellaneous | 9 147.00 | 9 147.00 | | 9 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 147.00 | 9 147.00 | | 9 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 309.00 | 7 399.00 | 98 910.00 | 106 309.00 |
