| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 222.00 | 4 222.00 | | 4 222.00 |
BJ TOTAL (I) | 4 222.00 | 4 222.00 | | 4 222.00 |
BT Goods | 1 068.00 | | 1 068.00 | 1 068.00 |
BZ Other receivables | 322.00 | | 322.00 | 322.00 |
CF Cash and cash equivalents | 5 021.00 | | 5 021.00 | 5 021.00 |
CH Prepaid expenses | 651.00 | | 651.00 | 651.00 |
CJ TOTAL (II) | 7 061.00 | | 7 061.00 | 7 061.00 |
CO Grand total (0 to V) | 11 282.00 | 4 222.00 | 7 061.00 | 11 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | -39 046.00 | | | -39 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 809.00 | | | 3 809.00 |
DL TOTAL (I) | -26 851.00 | | | -26 851.00 |
DU Loans and Debts from Credit Institutions (3) | 226.00 | | | 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 891.00 | | | 24 891.00 |
DX Trade payables and related accounts | 7 685.00 | | | 7 685.00 |
DY Tax and social security liabilities | 1 111.00 | | | 1 111.00 |
EC TOTAL (IV) | 33 912.00 | | | 33 912.00 |
EE Grand total (I to V) | 7 061.00 | | | 7 061.00 |
EG Accrued income and payables due within one year | 9 021.00 | | | 9 021.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 226.00 | | | 226.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 66 108.00 | | 66 106.00 | 66 108.00 |
FJ Net sales | 66 108.00 | | 66 108.00 | 66 108.00 |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 66 128.00 | |
FS Purchases of goods (including customs duties) | | | 29 551.00 | |
FT Inventory change (goods) | | | 408.00 | |
FU Purchases of raw materials and other supplies | | | 549.00 | |
FW Other purchases and external expenses | | | 25 094.00 | |
FX Taxes, duties, and similar payments | | | 271.00 | |
FY Salaries and Wages | | | 3 600.00 | |
FZ Social Security Contributions | | | 1 864.00 | |
GF Total Operating Expenses (II) | | | 61 337.00 | |
GG - OPERATING RESULT (I - II) | | | 4 791.00 | |
GR Interest and similar expenses | | | 915.00 | |
GU Total financial expenses (VI) | | | 915.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 68.00 | | | 68.00 |
HH Total exceptional expenses (VIII) | 68.00 | | | 68.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68.00 | | | -68.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 128.00 | | | 66 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 319.00 | | | 62 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 809.00 | | | 3 809.00 |
