| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 229.00 | 1 229.00 | | 1 229.00 |
AT Other tangible assets | 2 199.00 | 2 199.00 | | 2 199.00 |
BH Other financial assets | 671.00 | | 671.00 | 671.00 |
BJ TOTAL (I) | 4 100.00 | 3 428.00 | 671.00 | 4 100.00 |
BT Goods | 12 413.00 | | 12 413.00 | 12 413.00 |
BX Customers and related accounts | 8 577.00 | | 8 577.00 | 8 577.00 |
BZ Other receivables | 5 936.00 | | 5 936.00 | 5 936.00 |
CF Cash and cash equivalents | 5.00 | | 5.00 | 5.00 |
CH Prepaid expenses | 1 012.00 | | 1 012.00 | 1 012.00 |
CJ TOTAL (II) | 27 944.00 | | 27 944.00 | 27 944.00 |
CO Grand total (0 to V) | 32 044.00 | 3 428.00 | 28 615.00 | 32 044.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 200.00 | 7 200.00 | | 7 200.00 |
DD Legal reserve (1) | 753.00 | 753.00 | | 753.00 |
DH Retained earnings | -16 040.00 | -18 844.00 | | -16 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 176.00 | 2 804.00 | | -8 176.00 |
DL TOTAL (I) | -16 263.00 | -8 087.00 | | -16 263.00 |
DU Loans and Debts from Credit Institutions (3) | 738.00 | 154.00 | | 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 462.00 | 1 462.00 | | 3 462.00 |
DX Trade payables and related accounts | 39 294.00 | 41 154.00 | | 39 294.00 |
DY Tax and social security liabilities | 1 385.00 | 1 451.00 | | 1 385.00 |
EC TOTAL (IV) | 44 879.00 | 44 221.00 | | 44 879.00 |
EE Grand total (I to V) | 28 615.00 | 36 134.00 | | 28 615.00 |
EG Accrued income and payables due within one year | 44 879.00 | 44 221.00 | | 44 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 66 791.00 | 1 470.00 | 68 261.00 | 66 791.00 |
FG Production sold - services | 6 015.00 | | 6 015.00 | 6 015.00 |
FJ Net sales | 72 806.00 | 1 470.00 | 74 276.00 | 72 806.00 |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 307.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 76 092.00 | |
FS Purchases of goods (including customs duties) | | | 54 158.00 | |
FT Inventory change (goods) | | | -199.00 | |
FW Other purchases and external expenses | | | 27 257.00 | |
FX Taxes, duties, and similar payments | | | 770.00 | |
FY Salaries and Wages | | | 2 015.00 | |
FZ Social Security Contributions | | | 9.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 84 021.00 | |
GG - OPERATING RESULT (I - II) | | | -7 929.00 | |
GR Interest and similar expenses | | | 247.00 | |
GU Total financial expenses (VI) | | | 247.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5 919.00 | | |
HD Total exceptional income (VII) | | 5 919.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 919.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 76 092.00 | 127 106.00 | | 76 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 268.00 | 124 303.00 | | 84 268.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 176.00 | 2 804.00 | | -8 176.00 |
