| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 559.00 | 559.00 | | 559.00 |
AR Technical installations, industrial equipment and tools | 645.00 | 370.00 | 275.00 | 645.00 |
AT Other tangible assets | 2 428.00 | 2 109.00 | 319.00 | 2 428.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 6 632.00 | 3 038.00 | 3 594.00 | 6 632.00 |
BT Goods | 65 070.00 | | 65 070.00 | 65 070.00 |
BZ Other receivables | 3 799.00 | | 3 799.00 | 3 799.00 |
CF Cash and cash equivalents | 622.00 | | 622.00 | 622.00 |
CH Prepaid expenses | 563.00 | | 563.00 | 563.00 |
CJ TOTAL (II) | 70 055.00 | | 70 055.00 | 70 055.00 |
CO Grand total (0 to V) | 76 687.00 | 3 038.00 | 73 649.00 | 76 687.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 26 800.00 | 26 800.00 | | 26 800.00 |
DH Retained earnings | -13 562.00 | -6 316.00 | | -13 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 975.00 | -7 246.00 | | -4 975.00 |
DL TOTAL (I) | 9 363.00 | 14 338.00 | | 9 363.00 |
DU Loans and Debts from Credit Institutions (3) | 4 318.00 | 103.00 | | 4 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 031.00 | 29 113.00 | | 21 031.00 |
DX Trade payables and related accounts | 34 663.00 | 42 468.00 | | 34 663.00 |
DY Tax and social security liabilities | 4 274.00 | 5 045.00 | | 4 274.00 |
EC TOTAL (IV) | 64 286.00 | 76 729.00 | | 64 286.00 |
EE Grand total (I to V) | 73 649.00 | 91 068.00 | | 73 649.00 |
EI Including equity loans | 21 031.00 | | | 21 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 186 269.00 | | 186 269.00 | 186 269.00 |
FJ Net sales | 186 269.00 | | 186 269.00 | 186 269.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 196.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 186 475.00 | |
FS Purchases of goods (including customs duties) | | | 88 938.00 | |
FT Inventory change (goods) | | | 15 545.00 | |
FW Other purchases and external expenses | | | 48 860.00 | |
FX Taxes, duties, and similar payments | | | 2 717.00 | |
FY Salaries and Wages | | | 21 169.00 | |
FZ Social Security Contributions | | | 13 852.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 362.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 191 444.00 | |
GG - OPERATING RESULT (I - II) | | | -4 969.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 186 475.00 | 194 440.00 | | 186 475.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 450.00 | 201 686.00 | | 191 450.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 975.00 | -7 246.00 | | -4 975.00 |
