| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 57 007.00 | | 57 007.00 | 57 007.00 |
BX Customers and related accounts | 5 202.00 | | 5 202.00 | 5 202.00 |
BZ Other receivables | 7 062.00 | | 7 062.00 | 7 062.00 |
CF Cash and cash equivalents | 38 676.00 | | 38 676.00 | 38 676.00 |
CH Prepaid expenses | 288.00 | | 288.00 | 288.00 |
CJ TOTAL (II) | 108 235.00 | | 108 235.00 | 108 235.00 |
CO Grand total (0 to V) | 108 235.00 | | 108 235.00 | 108 235.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 13 989.00 | 22 044.00 | | 13 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 604.00 | -8 055.00 | | -20 604.00 |
DL TOTAL (I) | -15.00 | 20 589.00 | | -15.00 |
DX Trade payables and related accounts | 77 417.00 | 65 004.00 | | 77 417.00 |
DY Tax and social security liabilities | 30 832.00 | 27 738.00 | | 30 832.00 |
EC TOTAL (IV) | 108 250.00 | 92 742.00 | | 108 250.00 |
EE Grand total (I to V) | 108 235.00 | 113 330.00 | | 108 235.00 |
EG Accrued income and payables due within one year | 108 250.00 | 92 742.00 | | 108 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 780 389.00 | |
FD Production sold - goods | | | 27 331.00 | |
FG Production sold - services | | | 4 979.00 | |
FJ Net sales | | | 812 699.00 | |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 812 733.00 | |
FS Purchases of goods (including customs duties) | | | 610 131.00 | |
FT Inventory change (goods) | | | 2 056.00 | |
FW Other purchases and external expenses | | | 92 526.00 | |
FX Taxes, duties, and similar payments | | | 3 467.00 | |
FY Salaries and Wages | | | 91 341.00 | |
FZ Social Security Contributions | | | 26 014.00 | |
GE Other Expenses | | | 215.00 | |
GF Total Operating Expenses (II) | | | 825 749.00 | |
GG - OPERATING RESULT (I - II) | | | -13 017.00 | |
GR Interest and similar expenses | | | 370.00 | |
GU Total financial expenses (VI) | | | 370.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7 217.00 | 9 489.00 | | 7 217.00 |
HH Total exceptional expenses (VIII) | 7 217.00 | 9 489.00 | | 7 217.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 217.00 | -9 489.00 | | -7 217.00 |
HL TOTAL REVENUE (I + III + V + VII) | 812 733.00 | 764 453.00 | | 812 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 833 336.00 | 772 509.00 | | 833 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 604.00 | -8 055.00 | | -20 604.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 77 417.00 | 77 417.00 | | 77 417.00 |
8D Social Security and Other Social Organizations | 30 832.00 | 30 832.00 | | 30 832.00 |
UX Other trade receivables | 5 202.00 | 5 202.00 | | 5 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 062.00 | 7 062.00 | | 7 062.00 |
VS Prepaid expenses | 288.00 | 288.00 | | 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 552.00 | 12 552.00 | | 12 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 250.00 | 108 250.00 | | 108 250.00 |
