| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1.00 | | | 1.00 |
AT Other tangible assets | 4 861.00 | 4 861.00 | | 4 861.00 |
BJ TOTAL (I) | 4 861.00 | 4 861.00 | | 4 861.00 |
BT Goods | 4 945.00 | | 4 945.00 | 4 945.00 |
BV Advances and down payments on orders | 75.00 | | 75.00 | 75.00 |
CD Marketable securities | 106.00 | | 106.00 | 106.00 |
CF Cash and cash equivalents | 4 319.00 | | 4 319.00 | 4 319.00 |
CJ TOTAL (II) | 9 445.00 | | 9 445.00 | 9 445.00 |
CO Grand total (0 to V) | 14 306.00 | 4 861.00 | 9 445.00 | 14 306.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -2 942.00 | | | -2 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 608.00 | -2 942.00 | | -20 608.00 |
DL TOTAL (I) | -14 749.00 | 5 858.00 | | -14 749.00 |
DU Loans and Debts from Credit Institutions (3) | 3 060.00 | 4 946.00 | | 3 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 774.00 | 6 678.00 | | 3 774.00 |
DX Trade payables and related accounts | 12 373.00 | 378.00 | | 12 373.00 |
DY Tax and social security liabilities | 4 988.00 | 1 347.00 | | 4 988.00 |
EC TOTAL (IV) | 24 195.00 | 13 349.00 | | 24 195.00 |
EE Grand total (I to V) | 9 445.00 | 19 207.00 | | 9 445.00 |
EG Accrued income and payables due within one year | | 8 403.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 060.00 | | | 3 060.00 |
EI Including equity loans | 3 774.00 | | | 3 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 27 916.00 | | 27 916.00 | 27 916.00 |
FJ Net sales | 27 916.00 | | 27 916.00 | 27 916.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 400.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 29 320.00 | |
FS Purchases of goods (including customs duties) | | | 12 264.00 | |
FT Inventory change (goods) | | | 2 410.00 | |
FU Purchases of raw materials and other supplies | | | 201.00 | |
FW Other purchases and external expenses | | | 16 451.00 | |
FX Taxes, duties, and similar payments | | | 394.00 | |
FY Salaries and Wages | | | 10 953.00 | |
FZ Social Security Contributions | | | 2 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 528.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 48 411.00 | |
GG - OPERATING RESULT (I - II) | | | -19 091.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 97.00 | |
GU Total financial expenses (VI) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -93.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 12 813.00 | | | 12 813.00 |
HD Total exceptional income (VII) | 12 813.00 | | | 12 813.00 |
HF Exceptional expenses on capital transactions | 14 236.00 | | | 14 236.00 |
HH Total exceptional expenses (VIII) | 14 236.00 | | | 14 236.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 423.00 | | | -1 423.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 136.00 | 64 366.00 | | 42 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 744.00 | 67 308.00 | | 62 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 608.00 | -2 942.00 | | -20 608.00 |
