| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 1 178.00 | | 1 178.00 | 1 178.00 |
BZ Other receivables | 2 421.00 | | 2 421.00 | 2 421.00 |
CF Cash and cash equivalents | 20 091.00 | | 20 091.00 | 20 091.00 |
CH Prepaid expenses | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 23 739.00 | | 23 739.00 | 23 739.00 |
CO Grand total (0 to V) | 23 739.00 | | 23 739.00 | 23 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DH Retained earnings | -5 527.00 | -150.00 | | -5 527.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 949.00 | -5 377.00 | | 949.00 |
DL TOTAL (I) | 7 422.00 | 6 473.00 | | 7 422.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172.00 | 172.00 | | 172.00 |
DX Trade payables and related accounts | 13 799.00 | 10 215.00 | | 13 799.00 |
DY Tax and social security liabilities | 2 240.00 | 2 791.00 | | 2 240.00 |
EA Other liabilities | 106.00 | 235.00 | | 106.00 |
EC TOTAL (IV) | 16 317.00 | 13 414.00 | | 16 317.00 |
EE Grand total (I to V) | 23 739.00 | 19 886.00 | | 23 739.00 |
EG Accrued income and payables due within one year | 16 317.00 | 13 414.00 | | 16 317.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 111 497.00 | | 111 497.00 | 111 497.00 |
FJ Net sales | 111 497.00 | | 111 497.00 | 111 497.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 111 502.00 | |
FS Purchases of goods (including customs duties) | | | 66 487.00 | |
FT Inventory change (goods) | | | 320.00 | |
FW Other purchases and external expenses | | | 17 906.00 | |
FX Taxes, duties, and similar payments | | | 3 078.00 | |
FY Salaries and Wages | | | 16 487.00 | |
FZ Social Security Contributions | | | 6 697.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 110 991.00 | |
GG - OPERATING RESULT (I - II) | | | 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 128.00 | | |
HB Exceptional income from capital transactions | 438.00 | | | 438.00 |
HD Total exceptional income (VII) | 438.00 | 128.00 | | 438.00 |
HE Exceptional expenses on management operations | | 20.00 | | |
HH Total exceptional expenses (VIII) | | 20.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 438.00 | 108.00 | | 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 940.00 | 123 186.00 | | 111 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 991.00 | 128 564.00 | | 110 991.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 949.00 | -5 377.00 | | 949.00 |
