| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 125.00 | 13 808.00 | 318.00 | 14 125.00 |
BH Other financial assets | 2 649.00 | | 2 649.00 | 2 649.00 |
BJ TOTAL (I) | 16 774.00 | 13 808.00 | 2 967.00 | 16 774.00 |
BT Goods | 15 819.00 | | 15 819.00 | 15 819.00 |
BZ Other receivables | 3 167.00 | | 3 167.00 | 3 167.00 |
CF Cash and cash equivalents | 466.00 | | 466.00 | 466.00 |
CJ TOTAL (II) | 19 452.00 | | 19 452.00 | 19 452.00 |
CO Grand total (0 to V) | 36 226.00 | 13 808.00 | 22 419.00 | 36 226.00 |
| |
| 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 | -111 033.00 | -91 961.00 | | -111 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 836.00 | -19 072.00 | | 5 836.00 |
DL TOTAL (I) | -96 397.00 | -102 233.00 | | -96 397.00 |
DU Loans and Debts from Credit Institutions (3) | 8 467.00 | | | 8 467.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 613.00 | 88 340.00 | | 92 613.00 |
DX Trade payables and related accounts | 8 999.00 | 20 187.00 | | 8 999.00 |
DY Tax and social security liabilities | 8 736.00 | 22 329.00 | | 8 736.00 |
EC TOTAL (IV) | 118 815.00 | 130 856.00 | | 118 815.00 |
EE Grand total (I to V) | 22 419.00 | 28 622.00 | | 22 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 86 131.00 | | 86 131.00 | 86 131.00 |
FJ Net sales | 86 131.00 | | 86 131.00 | 86 131.00 |
FR Total operating income (I) | | | 86 131.00 | |
FS Purchases of goods (including customs duties) | | | 46 617.00 | |
FT Inventory change (goods) | | | -111.00 | |
FW Other purchases and external expenses | | | 17 769.00 | |
FX Taxes, duties, and similar payments | | | 1 569.00 | |
FY Salaries and Wages | | | 11 500.00 | |
FZ Social Security Contributions | | | 2 844.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 75.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 80 293.00 | |
GG - OPERATING RESULT (I - II) | | | 5 838.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 86 131.00 | 82 992.00 | | 86 131.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 294.00 | 102 064.00 | | 80 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 836.00 | -19 072.00 | | 5 836.00 |
