| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 588.00 | 392.00 | 196.00 | 588.00 |
BJ TOTAL (I) | 588.00 | 392.00 | 196.00 | 588.00 |
BT Goods | 139 280.00 | | 139 280.00 | 139 280.00 |
BZ Other receivables | 11 129.00 | | 11 129.00 | 11 129.00 |
CF Cash and cash equivalents | 2 533.00 | | 2 533.00 | 2 533.00 |
CH Prepaid expenses | 28.00 | | 28.00 | 28.00 |
CJ TOTAL (II) | 152 970.00 | | 152 970.00 | 152 970.00 |
CO Grand total (0 to V) | 153 558.00 | 392.00 | 153 166.00 | 153 558.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -20 703.00 | -26 778.00 | | -20 703.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 010.00 | 6 075.00 | | -1 010.00 |
DL TOTAL (I) | -11 713.00 | -10 703.00 | | -11 713.00 |
DV Miscellaneous Loans and Financial Debts (4) | 163 048.00 | 160 583.00 | | 163 048.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
DY Tax and social security liabilities | 30.00 | 19.00 | | 30.00 |
EC TOTAL (IV) | 164 878.00 | 162 402.00 | | 164 878.00 |
EE Grand total (I to V) | 153 166.00 | 151 699.00 | | 153 166.00 |
EG Accrued income and payables due within one year | 164 878.00 | 162 402.00 | | 164 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 734.00 | |
FJ Net sales | | | 12 734.00 | |
FR Total operating income (I) | | | 12 734.00 | |
FS Purchases of goods (including customs duties) | | | 2 178.00 | |
FT Inventory change (goods) | | | -2 178.00 | |
FW Other purchases and external expenses | | | 12 644.00 | |
FX Taxes, duties, and similar payments | | | 604.00 | |
FY Salaries and Wages | | | 2 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 196.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 597.00 | |
GG - OPERATING RESULT (I - II) | | | -2 863.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 080.00 | | | 2 080.00 |
HD Total exceptional income (VII) | 2 080.00 | | | 2 080.00 |
HE Exceptional expenses on management operations | 200.00 | | | 200.00 |
HH Total exceptional expenses (VIII) | 200.00 | | | 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 880.00 | | | 1 880.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 814.00 | 15 335.00 | | 14 814.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 824.00 | 9 260.00 | | 15 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 010.00 | 6 075.00 | | -1 010.00 |
