| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 3 736.00 | | 3 736.00 | 3 736.00 |
BT Goods | 3 418.00 | | 3 418.00 | 3 418.00 |
BZ Other receivables | 1 859.00 | | 1 859.00 | 1 859.00 |
CF Cash and cash equivalents | 1 591.00 | | 1 591.00 | 1 591.00 |
CH Prepaid expenses | 459.00 | | 459.00 | 459.00 |
CJ TOTAL (II) | 11 063.00 | | 11 063.00 | 11 063.00 |
CO Grand total (0 to V) | 11 063.00 | | 11 063.00 | 11 063.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -30 344.00 | -13 208.00 | | -30 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 012.00 | -17 136.00 | | -7 012.00 |
DL TOTAL (I) | -34 356.00 | -27 344.00 | | -34 356.00 |
DU Loans and Debts from Credit Institutions (3) | 163.00 | | | 163.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 259.00 | 10 259.00 | | 10 259.00 |
DX Trade payables and related accounts | 24 649.00 | 18 505.00 | | 24 649.00 |
DY Tax and social security liabilities | 6 950.00 | 6 418.00 | | 6 950.00 |
EA Other liabilities | 3 400.00 | 2 000.00 | | 3 400.00 |
EC TOTAL (IV) | 45 419.00 | 37 182.00 | | 45 419.00 |
EE Grand total (I to V) | 11 063.00 | 9 838.00 | | 11 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 666.00 | | 1 666.00 | 1 666.00 |
FG Production sold - services | 31 722.00 | | 31 722.00 | 31 722.00 |
FJ Net sales | 33 388.00 | | 33 388.00 | 33 388.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 33 393.00 | |
FS Purchases of goods (including customs duties) | | | 6 889.00 | |
FT Inventory change (goods) | | | -1 062.00 | |
FV Inventory change (raw materials and supplies) | | | -995.00 | |
FW Other purchases and external expenses | | | 8 215.00 | |
FX Taxes, duties, and similar payments | | | 1 302.00 | |
FY Salaries and Wages | | | 21 022.00 | |
FZ Social Security Contributions | | | 5 026.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 40 401.00 | |
GG - OPERATING RESULT (I - II) | | | -7 008.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 393.00 | 35 584.00 | | 33 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 405.00 | 52 720.00 | | 40 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 012.00 | -17 136.00 | | -7 012.00 |
