| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 099.00 | 1 099.00 | | 1 099.00 |
BD Other fixed assets | 1 229.00 | | 1 229.00 | 1 229.00 |
BH Other financial assets | 2 144.00 | | 2 144.00 | 2 144.00 |
BJ TOTAL (I) | 4 472.00 | 1 099.00 | 3 373.00 | 4 472.00 |
BT Goods | 6 766.00 | | 6 766.00 | 6 766.00 |
BV Advances and down payments on orders | 72.00 | | 72.00 | 72.00 |
BZ Other receivables | 321.00 | | 321.00 | 321.00 |
CF Cash and cash equivalents | 14 720.00 | | 14 720.00 | 14 720.00 |
CH Prepaid expenses | 1 495.00 | | 1 495.00 | 1 495.00 |
CJ TOTAL (II) | 23 374.00 | | 23 374.00 | 23 374.00 |
CO Grand total (0 to V) | 27 846.00 | 1 099.00 | 26 746.00 | 27 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 926.00 | 17 399.00 | | 7 926.00 |
DL TOTAL (I) | 16 176.00 | 25 649.00 | | 16 176.00 |
DU Loans and Debts from Credit Institutions (3) | | 15 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 549.00 | 60.00 | | 4 549.00 |
DX Trade payables and related accounts | 2 205.00 | 1 386.00 | | 2 205.00 |
DY Tax and social security liabilities | 3 816.00 | 4 018.00 | | 3 816.00 |
EC TOTAL (IV) | 10 570.00 | 20 463.00 | | 10 570.00 |
EE Grand total (I to V) | 26 746.00 | 46 112.00 | | 26 746.00 |
EI Including equity loans | 4 549.00 | | | 4 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 47 756.00 | | 47 756.00 | 47 756.00 |
FJ Net sales | 47 756.00 | | 47 756.00 | 47 756.00 |
FO Operating subsidies | | | 6 013.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 77.00 | |
FR Total operating income (I) | | | 53 846.00 | |
FS Purchases of goods (including customs duties) | | | 21 226.00 | |
FT Inventory change (goods) | | | 141.00 | |
FW Other purchases and external expenses | | | 17 768.00 | |
FX Taxes, duties, and similar payments | | | 2 351.00 | |
FY Salaries and Wages | | | 50.00 | |
FZ Social Security Contributions | | | 4 379.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 45 941.00 | |
GG - OPERATING RESULT (I - II) | | | 7 905.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 867.00 | 66 186.00 | | 53 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 941.00 | 48 788.00 | | 45 941.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 926.00 | 17 399.00 | | 7 926.00 |
