| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 50.00 | | 50.00 | 50.00 |
BT Goods | 252 365.00 | | 252 365.00 | 252 365.00 |
BX Customers and related accounts | 39 084.00 | | 39 084.00 | 39 084.00 |
BZ Other receivables | 28 782.00 | | 28 782.00 | 28 782.00 |
CF Cash and cash equivalents | 32 603.00 | | 32 603.00 | 32 603.00 |
CJ TOTAL (II) | 352 834.00 | | 352 834.00 | 352 834.00 |
CO Grand total (0 to V) | 352 884.00 | | 352 884.00 | 352 884.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | -58 141.00 | -24 745.00 | | -58 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 687.00 | -33 396.00 | | 34 687.00 |
DL TOTAL (I) | -17 454.00 | -52 141.00 | | -17 454.00 |
DU Loans and Debts from Credit Institutions (3) | 13 719.00 | 79 312.00 | | 13 719.00 |
DW Advances and down payments received on current orders | 302.00 | 302.00 | | 302.00 |
DX Trade payables and related accounts | 3 626.00 | 22 126.00 | | 3 626.00 |
DY Tax and social security liabilities | 4.00 | 4 174.00 | | 4.00 |
EA Other liabilities | 352 687.00 | 210 647.00 | | 352 687.00 |
EC TOTAL (IV) | 370 338.00 | 316 561.00 | | 370 338.00 |
EE Grand total (I to V) | 352 884.00 | 264 420.00 | | 352 884.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 78 916.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 156 665.00 | 22 249.00 | 178 914.00 | 156 665.00 |
FJ Net sales | 156 665.00 | 22 249.00 | 178 914.00 | 156 665.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 262.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 181 178.00 | |
FS Purchases of goods (including customs duties) | | | 170 799.00 | |
FT Inventory change (goods) | | | -41 827.00 | |
FW Other purchases and external expenses | | | 13 447.00 | |
FX Taxes, duties, and similar payments | | | 2 273.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 144 694.00 | |
GG - OPERATING RESULT (I - II) | | | 36 484.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 689.00 | |
GS Negative differences of foreign exchange | | | 1 109.00 | |
GU Total financial expenses (VI) | | | 1 798.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 181 178.00 | 33 443.00 | | 181 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 491.00 | 66 838.00 | | 146 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 687.00 | -33 396.00 | | 34 687.00 |
