| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 657.00 | 1 657.00 | | 1 657.00 |
BJ TOTAL (I) | 1 657.00 | 1 657.00 | | 1 657.00 |
BL Raw materials, supplies | 1 340.00 | | 1 340.00 | 1 340.00 |
BT Goods | 26 998.00 | | 26 998.00 | 26 998.00 |
BX Customers and related accounts | 10 108.00 | | 10 108.00 | 10 108.00 |
BZ Other receivables | 962.00 | | 962.00 | 962.00 |
CF Cash and cash equivalents | 34 236.00 | | 34 236.00 | 34 236.00 |
CJ TOTAL (II) | 73 644.00 | | 73 644.00 | 73 644.00 |
CO Grand total (0 to V) | 75 302.00 | 1 657.00 | 73 644.00 | 75 302.00 |
| |
| 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 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 13 311.00 | 15 423.00 | | 13 311.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 734.00 | 1 888.00 | | 734.00 |
DL TOTAL (I) | 22 429.00 | 25 695.00 | | 22 429.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | 16.00 | | 18.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 329.00 | 35 337.00 | | 41 329.00 |
DX Trade payables and related accounts | 6 499.00 | 13 743.00 | | 6 499.00 |
DY Tax and social security liabilities | 199.00 | 380.00 | | 199.00 |
EA Other liabilities | 3 169.00 | 6 225.00 | | 3 169.00 |
EC TOTAL (IV) | 51 215.00 | 55 701.00 | | 51 215.00 |
EE Grand total (I to V) | 73 644.00 | 81 397.00 | | 73 644.00 |
EI Including equity loans | 41 329.00 | | | 41 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 73 468.00 | | 73 468.00 | 73 468.00 |
FJ Net sales | 73 468.00 | | 73 468.00 | 73 468.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 73 471.00 | |
FS Purchases of goods (including customs duties) | | | 38 536.00 | |
FT Inventory change (goods) | | | 10 806.00 | |
FU Purchases of raw materials and other supplies | | | 115.00 | |
FV Inventory change (raw materials and supplies) | | | 47.00 | |
FW Other purchases and external expenses | | | 9 657.00 | |
FX Taxes, duties, and similar payments | | | 1 037.00 | |
FY Salaries and Wages | | | 9 193.00 | |
FZ Social Security Contributions | | | 2 814.00 | |
GE Other Expenses | | | 499.00 | |
GF Total Operating Expenses (II) | | | 72 704.00 | |
GG - OPERATING RESULT (I - II) | | | 766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 32.00 | 333.00 | | 32.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 471.00 | 53 913.00 | | 73 471.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 736.00 | 52 025.00 | | 72 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 734.00 | 1 888.00 | | 734.00 |
