{"entity":{"name":"Boulangerie Quenvarel","enterprise_number":"0913.501.062"},"plan":{"granularity":"monthly","scenario":"Scénario de base","vat_periodicity":"quarterly","min_cash_target":"8000.00","commentary":"Le prêt de 25 000 € versé en novembre finance l'achat du four à sole."},"assumptions":["Les clients paient à 30 jours.","Les loyers sont payés le premier jour de chaque mois."],"periods":[{"label":"Novembre 2026","opening_cash":"20000.00","receipts":[{"kind":"sales_collected","amount":"18000.00"}],"payments":[{"kind":"suppliers","amount":"7500.00"},{"kind":"salaries_net","amount":"6200.00"},{"kind":"onss","amount":"2400.00"},{"kind":"withholding_tax","amount":"1100.00"},{"kind":"rent","amount":"1800.00"}],"financing":[{"kind":"loan_drawdowns","amount":"25000.00"}],"total_receipts":"18000.00","total_payments":"19000.00","total_financing":"25000.00","closing_cash":"44000.00"},{"label":"Décembre 2026","opening_cash":"44000.00","receipts":[{"kind":"sales_collected","amount":"21500.00"}],"payments":[{"kind":"suppliers","amount":"8200.00"},{"kind":"salaries_net","amount":"6200.00"},{"kind":"onss","amount":"2400.00"},{"kind":"withholding_tax","amount":"1100.00"},{"kind":"rent","amount":"1800.00"},{"kind":"loan_repayments","amount":"760.00"}],"financing":[],"total_receipts":"21500.00","total_payments":"20460.00","total_financing":"0.00","closing_cash":"45040.00"},{"label":"Janvier 2027","opening_cash":"45040.00","receipts":[{"kind":"sales_collected","amount":"17200.00"}],"payments":[{"kind":"suppliers","amount":"7400.00"},{"kind":"salaries_net","amount":"6200.00"},{"kind":"onss","amount":"2400.00"},{"kind":"withholding_tax","amount":"1100.00"},{"kind":"rent","amount":"1800.00"},{"kind":"loan_repayments","amount":"760.00"},{"kind":"insurance_premiums","amount":"950.00"}],"financing":[],"total_receipts":"17200.00","total_payments":"20610.00","total_financing":"0.00","closing_cash":"41630.00"},{"label":"Février 2027","opening_cash":"41630.00","receipts":[{"kind":"sales_collected","amount":"16800.00"}],"payments":[{"kind":"suppliers","amount":"7200.00"},{"kind":"salaries_net","amount":"6200.00"},{"kind":"onss","amount":"2400.00"},{"kind":"withholding_tax","amount":"1100.00"},{"kind":"rent","amount":"1800.00"},{"kind":"loan_repayments","amount":"760.00"}],"financing":[],"total_receipts":"16800.00","total_payments":"19460.00","total_financing":"0.00","closing_cash":"38970.00"},{"label":"Mars 2027","opening_cash":"38970.00","receipts":[{"kind":"sales_collected","amount":"18900.00"}],"payments":[{"kind":"suppliers","amount":"7800.00"},{"kind":"salaries_net","amount":"6200.00"},{"kind":"onss","amount":"2400.00"},{"kind":"withholding_tax","amount":"1100.00"},{"kind":"rent","amount":"1800.00"},{"kind":"loan_repayments","amount":"760.00"}],"financing":[],"total_receipts":"18900.00","total_payments":"20060.00","total_financing":"0.00","closing_cash":"37810.00"},{"label":"Avril 2027","opening_cash":"37810.00","receipts":[{"kind":"sales_collected","amount":"19400.00"},{"kind":"grants","amount":"1500.00"}],"payments":[{"kind":"suppliers","amount":"7900.00"},{"kind":"salaries_net","amount":"6200.00"},{"kind":"onss","amount":"2400.00"},{"kind":"withholding_tax","amount":"1100.00"},{"kind":"rent","amount":"1800.00"},{"kind":"loan_repayments","amount":"760.00"}],"financing":[],"total_receipts":"20900.00","total_payments":"20160.00","total_financing":"0.00","closing_cash":"38550.00"}],"preparer":{"name":"Camille Fauvarel","role":"Gérante"}}