| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 267.00 | 10 267.00 | | 10 267.00 |
BJ TOTAL (I) | 10 267.00 | 10 267.00 | | 10 267.00 |
BT Goods | 4 500.00 | | 4 500.00 | 4 500.00 |
BZ Other receivables | 89.00 | | 89.00 | 89.00 |
CF Cash and cash equivalents | 59.00 | | 59.00 | 59.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 648.00 | | 4 648.00 | 4 648.00 |
CO Grand total (0 to V) | 14 916.00 | 10 267.00 | 4 648.00 | 14 916.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -5 493.00 | | | -5 493.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 243.00 | -5 493.00 | | -9 243.00 |
DL TOTAL (I) | -7 114.00 | 2 129.00 | | -7 114.00 |
DU Loans and Debts from Credit Institutions (3) | 576.00 | | | 576.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 178.00 | 10 274.00 | | 11 178.00 |
DX Trade payables and related accounts | | 275.00 | | |
DY Tax and social security liabilities | 7.00 | 53.00 | | 7.00 |
EC TOTAL (IV) | 11 762.00 | 10 603.00 | | 11 762.00 |
EE Grand total (I to V) | 4 648.00 | 12 732.00 | | 4 648.00 |
EI Including equity loans | 11 178.00 | | | 11 178.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 5 629.00 | |
FJ Net sales | | | 5 629.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 823.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 6 453.00 | |
FS Purchases of goods (including customs duties) | | | 2 046.00 | |
FT Inventory change (goods) | | | 3 358.00 | |
FW Other purchases and external expenses | | | 6 158.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 708.00 | |
GG - OPERATING RESULT (I - II) | | | -5 255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 988.00 | | | 3 988.00 |
HH Total exceptional expenses (VIII) | 3 988.00 | | | 3 988.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 988.00 | | | -3 988.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 453.00 | 6 459.00 | | 6 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 696.00 | 11 952.00 | | 15 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 243.00 | -5 493.00 | | -9 243.00 |
