| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 811.00 | 2 811.00 | | 2 811.00 |
BJ TOTAL (I) | 2 811.00 | 2 811.00 | | 2 811.00 |
BT Goods | 13 652.00 | | 13 652.00 | 13 652.00 |
BZ Other receivables | 44 646.00 | | 44 646.00 | 44 646.00 |
CF Cash and cash equivalents | 8 115.00 | | 8 115.00 | 8 115.00 |
CH Prepaid expenses | 1 657.00 | | 1 657.00 | 1 657.00 |
CJ TOTAL (II) | 68 070.00 | | 68 070.00 | 68 070.00 |
CO Grand total (0 to V) | 70 881.00 | 2 811.00 | 68 070.00 | 70 881.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | -40 936.00 | | | -40 936.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 897.00 | | | -1 897.00 |
DL TOTAL (I) | -34 448.00 | | | -34 448.00 |
DU Loans and Debts from Credit Institutions (3) | 7 918.00 | | | 7 918.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 928.00 | | | 36 928.00 |
DX Trade payables and related accounts | 15 596.00 | | | 15 596.00 |
DY Tax and social security liabilities | 36 161.00 | | | 36 161.00 |
EA Other liabilities | 5 916.00 | | | 5 916.00 |
EC TOTAL (IV) | 102 518.00 | | | 102 518.00 |
EE Grand total (I to V) | 68 070.00 | | | 68 070.00 |
EG Accrued income and payables due within one year | 102 518.00 | | | 102 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 114 085.00 | | 114 085.00 | 114 085.00 |
FG Production sold - services | 134 446.00 | | 134 446.00 | 134 446.00 |
FJ Net sales | 248 531.00 | | 248 531.00 | 248 531.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 268.00 | |
FQ Other income | | | 399.00 | |
FR Total operating income (I) | | | 254 198.00 | |
FS Purchases of goods (including customs duties) | | | 83 213.00 | |
FT Inventory change (goods) | | | -1 780.00 | |
FW Other purchases and external expenses | | | 69 668.00 | |
FX Taxes, duties, and similar payments | | | 8 072.00 | |
FY Salaries and Wages | | | 73 854.00 | |
FZ Social Security Contributions | | | 22 297.00 | |
GE Other Expenses | | | 626.00 | |
GF Total Operating Expenses (II) | | | 255 951.00 | |
GG - OPERATING RESULT (I - II) | | | -1 753.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 144.00 | |
GU Total financial expenses (VI) | | | 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -144.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 268.00 | | | 5 268.00 |
A2 TOTAL ASSETS | 12 109.00 | | | 12 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 254 198.00 | | | 254 198.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 095.00 | | | 256 095.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 897.00 | | | -1 897.00 |
