| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | | |
BR Intermediate and finished products | | | | |
BX Customers and related accounts | | | 22 046.00 | |
BZ Other receivables | | | 5 739.00 | |
CF Cash and cash equivalents | | | 20 358.00 | |
CH Prepaid expenses | | | 1 342.00 | |
CJ TOTAL (II) | | | 49 484.00 | |
CO Grand total (0 to V) | | | 49 484.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 750.00 | 20 750.00 | | 20 750.00 |
DH Retained earnings | -20.00 | -159.00 | | -20.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17.00 | 139.00 | | 17.00 |
DL TOTAL (I) | 20 747.00 | 20 730.00 | | 20 747.00 |
DR TOTAL (IV) | | 1.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 6 441.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 380.00 | 10 380.00 | | 10 380.00 |
DX Trade payables and related accounts | 8 767.00 | 5 856.00 | | 8 767.00 |
DY Tax and social security liabilities | | 511.00 | | |
EA Other liabilities | 9 591.00 | 4 034.00 | | 9 591.00 |
EC TOTAL (IV) | 28 737.00 | 27 221.00 | | 28 737.00 |
EE Grand total (I to V) | 49 484.00 | 47 951.00 | | 49 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 188 346.00 | |
FJ Net sales | | | 188 346.00 | |
FR Total operating income (I) | | | 188 346.00 | |
FS Purchases of goods (including customs duties) | | | 61 803.00 | |
FT Inventory change (goods) | | | 2 315.00 | |
FU Purchases of raw materials and other supplies | | | 1 862.00 | |
FW Other purchases and external expenses | | | 122 242.00 | |
FX Taxes, duties, and similar payments | | | 47.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 188 271.00 | |
GG - OPERATING RESULT (I - II) | | | 75.00 | |
GU Total financial expenses (VI) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 188 346.00 | 136 046.00 | | 188 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 188 329.00 | 135 907.00 | | 188 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17.00 | 139.00 | | 17.00 |