| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 4 032.00 | | 4 032.00 | 4 032.00 |
BT Goods | 71 070.00 | | 71 070.00 | 71 070.00 |
BX Customers and related accounts | 1 165.00 | | 1 165.00 | 1 165.00 |
BZ Other receivables | 51 346.00 | | 51 346.00 | 51 346.00 |
CF Cash and cash equivalents | 70 231.00 | | 70 231.00 | 70 231.00 |
CJ TOTAL (II) | 197 844.00 | | 197 844.00 | 197 844.00 |
CO Grand total (0 to V) | 197 844.00 | | 197 844.00 | 197 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 79 766.00 | 79 766.00 | | 79 766.00 |
DH Retained earnings | -27 465.00 | 25 936.00 | | -27 465.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 553.00 | -53 401.00 | | -23 553.00 |
DL TOTAL (I) | 30 398.00 | 53 951.00 | | 30 398.00 |
DP Provisions for Risks | 14 500.00 | 14 500.00 | | 14 500.00 |
DR TOTAL (IV) | 14 500.00 | 14 500.00 | | 14 500.00 |
DU Loans and Debts from Credit Institutions (3) | 947.00 | 941.00 | | 947.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 023.00 | 15 429.00 | | 15 023.00 |
DX Trade payables and related accounts | 75 997.00 | 74 653.00 | | 75 997.00 |
DY Tax and social security liabilities | 53 273.00 | 48 929.00 | | 53 273.00 |
EA Other liabilities | 7 706.00 | 3 602.00 | | 7 706.00 |
EC TOTAL (IV) | 152 946.00 | 143 554.00 | | 152 946.00 |
EE Grand total (I to V) | 197 843.00 | 212 004.00 | | 197 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 695 603.00 | |
FJ Net sales | | | 695 603.00 | |
FQ Other income | | | 3 377.00 | |
FR Total operating income (I) | | | 698 980.00 | |
FS Purchases of goods (including customs duties) | | | 142 636.00 | |
FT Inventory change (goods) | | | -1 522.00 | |
FU Purchases of raw materials and other supplies | | | 4 994.00 | |
FV Inventory change (raw materials and supplies) | | | -17.00 | |
FW Other purchases and external expenses | | | 301 152.00 | |
FX Taxes, duties, and similar payments | | | 14 662.00 | |
FY Salaries and Wages | | | 206 207.00 | |
FZ Social Security Contributions | | | 59 239.00 | |
GE Other Expenses | | | 236.00 | |
GF Total Operating Expenses (II) | | | 727 587.00 | |
GG - OPERATING RESULT (I - II) | | | -28 607.00 | |
GU Total financial expenses (VI) | | | 1 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 16 045.00 | 2 488.00 | | 16 045.00 |
HH Total exceptional expenses (VIII) | 9 843.00 | 2 728.00 | | 9 843.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 203.00 | -240.00 | | 6 203.00 |
HL TOTAL REVENUE (I + III + V + VII) | 715 025.00 | 641 395.00 | | 715 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 738 578.00 | 694 796.00 | | 738 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 553.00 | -53 401.00 | | -23 553.00 |
