| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 4 250.00 | 2.00 | 4 248.00 | 4 250.00 |
AT Other tangible assets | 2 515.00 | 233.00 | 2 282.00 | 2 515.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 6 780.00 | 236.00 | 6 544.00 | 6 780.00 |
BT Goods | 5 573.00 | | 5 573.00 | 5 573.00 |
BV Advances and down payments on orders | 912.00 | | 912.00 | 912.00 |
BZ Other receivables | 2 408.00 | | 2 408.00 | 2 408.00 |
CF Cash and cash equivalents | 4 473.00 | | 4 473.00 | 4 473.00 |
CJ TOTAL (II) | 13 365.00 | | 13 365.00 | 13 365.00 |
CO Grand total (0 to V) | 20 145.00 | 236.00 | 19 909.00 | 20 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -729.00 | | | -729.00 |
DL TOTAL (I) | 3 271.00 | | | 3 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 304.00 | | | 304.00 |
DX Trade payables and related accounts | 14 686.00 | | | 14 686.00 |
DY Tax and social security liabilities | 1 648.00 | | | 1 648.00 |
EC TOTAL (IV) | 16 638.00 | | | 16 638.00 |
EE Grand total (I to V) | 19 909.00 | | | 19 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 111 251.00 | |
FG Production sold - services | | | 653.00 | |
FJ Net sales | | | 111 904.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 111 906.00 | |
FS Purchases of goods (including customs duties) | | | 96 390.00 | |
FT Inventory change (goods) | | | -5 573.00 | |
FU Purchases of raw materials and other supplies | | | 225.00 | |
FW Other purchases and external expenses | | | 10 005.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
FY Salaries and Wages | | | 10 313.00 | |
FZ Social Security Contributions | | | 873.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 236.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 112 634.00 | |
GG - OPERATING RESULT (I - II) | | | -728.00 | |
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) | | | -729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 111 906.00 | | | 111 906.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 635.00 | | | 112 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -729.00 | | | -729.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 304.00 | 304.00 | | 304.00 |
8B Suppliers and Related Accounts | 14 686.00 | 14 686.00 | | 14 686.00 |
8D Social Security and Other Social Organizations | 1 519.00 | 1 519.00 | | 1 519.00 |
UX Other trade receivables | 2 408.00 | 2 408.00 | | 2 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 408.00 | 2 408.00 | | 2 408.00 |
VW VAT | 129.00 | 129.00 | | 129.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 638.00 | 16 638.00 | | 16 638.00 |
