| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 640.00 | 6 640.00 | | 6 640.00 |
BJ TOTAL (I) | 6 640.00 | 6 640.00 | | 6 640.00 |
BT Goods | 177 840.00 | | 177 840.00 | 177 840.00 |
BZ Other receivables | 13 111.00 | | 13 111.00 | 13 111.00 |
CF Cash and cash equivalents | 14 647.00 | | 14 647.00 | 14 647.00 |
CJ TOTAL (II) | 205 599.00 | | 205 599.00 | 205 599.00 |
CO Grand total (0 to V) | 212 238.00 | 6 640.00 | 205 599.00 | 212 238.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 53 500.00 | 53 500.00 | | 53 500.00 |
DH Retained earnings | -3 272.00 | 168.00 | | -3 272.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 637.00 | -3 440.00 | | 40 637.00 |
DL TOTAL (I) | 99 250.00 | 58 612.00 | | 99 250.00 |
DU Loans and Debts from Credit Institutions (3) | | 214 968.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 94 867.00 | 82 992.00 | | 94 867.00 |
DX Trade payables and related accounts | 2 707.00 | 4 621.00 | | 2 707.00 |
DY Tax and social security liabilities | 8 776.00 | 9 460.00 | | 8 776.00 |
EC TOTAL (IV) | 106 349.00 | 312 042.00 | | 106 349.00 |
EE Grand total (I to V) | 205 599.00 | 370 654.00 | | 205 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 275 000.00 | 275 000.00 | |
FJ Net sales | | 275 000.00 | 275 000.00 | |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 275 026.00 | |
FS Purchases of goods (including customs duties) | | | 40 127.00 | |
FT Inventory change (goods) | | | 135 913.00 | |
FW Other purchases and external expenses | | | 19 064.00 | |
FX Taxes, duties, and similar payments | | | 2 482.00 | |
FY Salaries and Wages | | | 26 440.00 | |
FZ Social Security Contributions | | | 10 854.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 234 894.00 | |
GG - OPERATING RESULT (I - II) | | | 40 132.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 505.00 | 821.00 | | 505.00 |
HD Total exceptional income (VII) | 505.00 | 821.00 | | 505.00 |
HE Exceptional expenses on management operations | | 7 693.00 | | |
HH Total exceptional expenses (VIII) | | 7 693.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 505.00 | -6 872.00 | | 505.00 |
HL TOTAL REVENUE (I + III + V + VII) | 275 531.00 | 1 408 861.00 | | 275 531.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 894.00 | 1 412 301.00 | | 234 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 637.00 | -3 440.00 | | 40 637.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 6 640.00 | | | 6 640.00 |
I4 DECREASES Grand Total | | | 6 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 640.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 640.00 | | | 6 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 640.00 | | | 6 640.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 640.00 | | | 6 640.00 |
| |
| 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 | 2 707.00 | 2 707.00 | | 2 707.00 |
8C Staff and Related Accounts | 2 512.00 | 2 512.00 | | 2 512.00 |
8D Social Security and Other Social Organizations | 5 909.00 | 5 909.00 | | 5 909.00 |
VB VAT | 274.00 | | | 274.00 |
VI Group and Associates | 94 867.00 | 94 867.00 | | 94 867.00 |
VM Income taxes | 8 588.00 | | | 8 588.00 |
VQ Other Taxes, Duties, and Similar Debts | 354.00 | 354.00 | | 354.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 249.00 | | | 3 249.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 111.00 | 13 111.00 | | 13 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 349.00 | 106 349.00 | | 106 349.00 |
