| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 263.00 | | 263.00 | 263.00 |
BJ TOTAL (I) | 278.00 | | 278.00 | 278.00 |
BR Intermediate and finished products | | 4 287.00 | -4 287.00 | |
BT Goods | 8 169.00 | | 8 169.00 | 8 169.00 |
BX Customers and related accounts | 27 928.00 | | 27 928.00 | 27 928.00 |
BZ Other receivables | 402.00 | | 402.00 | 402.00 |
CF Cash and cash equivalents | 10 068.00 | | 10 068.00 | 10 068.00 |
CJ TOTAL (II) | 46 566.00 | 4 287.00 | 42 279.00 | 46 566.00 |
CO Grand total (0 to V) | 46 844.00 | 4 287.00 | 42 557.00 | 46 844.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 500.00 | | | 13 500.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DH Retained earnings | 31 397.00 | | | 31 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 194.00 | | | -7 194.00 |
DL TOTAL (I) | 39 203.00 | | | 39 203.00 |
DX Trade payables and related accounts | 3 345.00 | | | 3 345.00 |
DY Tax and social security liabilities | 9.00 | | | 9.00 |
EC TOTAL (IV) | 3 354.00 | | | 3 354.00 |
EE Grand total (I to V) | 42 557.00 | | | 42 557.00 |
EG Accrued income and payables due within one year | 3 354.00 | | | 3 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 890.00 | | 1 890.00 | 1 890.00 |
FJ Net sales | 1 890.00 | | 1 890.00 | 1 890.00 |
FR Total operating income (I) | | | 1 891.00 | |
FT Inventory change (goods) | | | 1 560.00 | |
FW Other purchases and external expenses | | | 2 823.00 | |
FX Taxes, duties, and similar payments | | | 178.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 287.00 | |
GE Other Expenses | | | 87.00 | |
GF Total Operating Expenses (II) | | | 8 935.00 | |
GG - OPERATING RESULT (I - II) | | | -7 045.00 | |
GS Negative differences of foreign exchange | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 891.00 | | | 1 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 085.00 | | | 9 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 194.00 | | | -7 194.00 |