| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 891.00 | 5 203.00 | 688.00 | 5 891.00 |
BJ TOTAL (I) | 5 891.00 | 5 203.00 | 688.00 | 5 891.00 |
BT Goods | 63 325.00 | | 63 325.00 | 63 325.00 |
BZ Other receivables | 5 659.00 | | 5 659.00 | 5 659.00 |
CF Cash and cash equivalents | 21 241.00 | | 21 241.00 | 21 241.00 |
CJ TOTAL (II) | 90 226.00 | | 90 226.00 | 90 226.00 |
CO Grand total (0 to V) | 96 117.00 | 5 203.00 | 90 913.00 | 96 117.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400.00 | 1 400.00 | | 1 400.00 |
DH Retained earnings | 59 131.00 | 40 150.00 | | 59 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 088.00 | 18 981.00 | | 12 088.00 |
DL TOTAL (I) | 72 619.00 | 60 531.00 | | 72 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 205.00 | 17 770.00 | | 16 205.00 |
DY Tax and social security liabilities | 2 090.00 | 2 913.00 | | 2 090.00 |
EC TOTAL (IV) | 18 294.00 | 20 683.00 | | 18 294.00 |
EE Grand total (I to V) | 90 913.00 | 81 214.00 | | 90 913.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 32 718.00 | 98 163.00 | 130 881.00 | 32 718.00 |
FJ Net sales | 32 718.00 | 98 163.00 | 130 881.00 | 32 718.00 |
FR Total operating income (I) | | | 130 881.00 | |
FS Purchases of goods (including customs duties) | | | 117 742.00 | |
FT Inventory change (goods) | | | -17 209.00 | |
FW Other purchases and external expenses | | | 11 686.00 | |
FX Taxes, duties, and similar payments | | | 761.00 | |
FY Salaries and Wages | | | 1 840.00 | |
FZ Social Security Contributions | | | 564.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 178.00 | |
GF Total Operating Expenses (II) | | | 116 561.00 | |
GG - OPERATING RESULT (I - II) | | | 14 320.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 98.00 | 70.00 | | 98.00 |
HH Total exceptional expenses (VIII) | 98.00 | 70.00 | | 98.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -98.00 | -70.00 | | -98.00 |
HK Income tax | 2 133.00 | 1 720.00 | | 2 133.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 881.00 | 292 949.00 | | 130 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 794.00 | 273 969.00 | | 118 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 088.00 | 18 981.00 | | 12 088.00 |
