| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 336.00 | | 336.00 | 336.00 |
BJ TOTAL (I) | 336.00 | | 336.00 | 336.00 |
BT Goods | 878.00 | | 878.00 | 878.00 |
BX Customers and related accounts | | | | |
CF Cash and cash equivalents | 3 775.00 | | 3 775.00 | 3 775.00 |
CJ TOTAL (II) | 4 653.00 | | 4 653.00 | 4 653.00 |
CO Grand total (0 to V) | 4 990.00 | | 4 990.00 | 4 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 654.00 | 13 586.00 | | 14 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 777.00 | -18 292.00 | | -17 777.00 |
DL TOTAL (I) | -3 123.00 | -4 705.00 | | -3 123.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 091.00 | 8 091.00 | | 8 091.00 |
DX Trade payables and related accounts | | 78.00 | | |
DY Tax and social security liabilities | 22.00 | -17.00 | | 22.00 |
EC TOTAL (IV) | 8 112.00 | 8 152.00 | | 8 112.00 |
EE Grand total (I to V) | 4 990.00 | 3 447.00 | | 4 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 906.00 | |
FD Production sold - goods | | | 45.00 | |
FG Production sold - services | 1.00 | | | 1.00 |
FJ Net sales | | | 5 951.00 | |
FQ Other income | | | 200.00 | |
FR Total operating income (I) | | | 6 151.00 | |
FS Purchases of goods (including customs duties) | | | 4 860.00 | |
FT Inventory change (goods) | | | -599.00 | |
FW Other purchases and external expenses | | | 681.00 | |
FZ Social Security Contributions | | | 1 145.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 6 123.00 | |
GG - OPERATING RESULT (I - II) | | | 28.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 617.00 | | | 617.00 |
HD Total exceptional income (VII) | 617.00 | | | 617.00 |
HE Exceptional expenses on management operations | | 6.00 | | |
HH Total exceptional expenses (VIII) | | 6.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 617.00 | -6.00 | | 617.00 |
HK Income tax | 130.00 | | | 130.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 768.00 | 2 711.00 | | 6 768.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 253.00 | 3 679.00 | | 6 253.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 515.00 | -969.00 | | 515.00 |