| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 800.00 | 227.00 | 573.00 | 800.00 |
BJ TOTAL (I) | 800.00 | 227.00 | 573.00 | 800.00 |
BL Raw materials, supplies | 56.00 | | 56.00 | 56.00 |
BT Goods | 12 500.00 | | 12 500.00 | 12 500.00 |
BZ Other receivables | 10 275.00 | | 10 275.00 | 10 275.00 |
CF Cash and cash equivalents | 15 656.00 | | 15 656.00 | 15 656.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 38 487.00 | | 38 487.00 | 38 487.00 |
CO Grand total (0 to V) | 39 287.00 | 227.00 | 39 060.00 | 39 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 3 247.00 | | | 3 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 657.00 | 3 347.00 | | 2 657.00 |
DL TOTAL (I) | 7 004.00 | 4 347.00 | | 7 004.00 |
DU Loans and Debts from Credit Institutions (3) | 4 024.00 | | | 4 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 111.00 | | |
DX Trade payables and related accounts | 24 802.00 | 7 606.00 | | 24 802.00 |
DY Tax and social security liabilities | 3 230.00 | 1 704.00 | | 3 230.00 |
EC TOTAL (IV) | 32 056.00 | 9 421.00 | | 32 056.00 |
EE Grand total (I to V) | 39 060.00 | 13 768.00 | | 39 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 377 179.00 | | 377 179.00 | 377 179.00 |
FJ Net sales | 377 179.00 | | 377 179.00 | 377 179.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 551.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 378 731.00 | |
FS Purchases of goods (including customs duties) | | | 323 245.00 | |
FT Inventory change (goods) | | | -2 500.00 | |
FU Purchases of raw materials and other supplies | | | 1 416.00 | |
FV Inventory change (raw materials and supplies) | | | -56.00 | |
FW Other purchases and external expenses | | | 32 860.00 | |
FX Taxes, duties, and similar payments | | | 6 439.00 | |
FY Salaries and Wages | | | 12 818.00 | |
FZ Social Security Contributions | | | 1 696.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 160.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 376 122.00 | |
GG - OPERATING RESULT (I - II) | | | 2 608.00 | |
GL Other interest and similar income | | | 49.00 | |
GP Total financial income (V) | | | 49.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 551.00 | 1 606.00 | | 1 551.00 |
HL TOTAL REVENUE (I + III + V + VII) | 378 779.00 | 196 856.00 | | 378 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 376 122.00 | 193 509.00 | | 376 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 657.00 | 3 347.00 | | 2 657.00 |
| |
| 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 | 800.00 | | | 800.00 |
I4 DECREASES Grand Total | | | 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 800.00 | | | 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67.00 | 160.00 | | 67.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67.00 | 160.00 | | 67.00 |
| |
| 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 | 24 802.00 | 24 802.00 | | 24 802.00 |
8C Staff and Related Accounts | 1 159.00 | 1 159.00 | | 1 159.00 |
8D Social Security and Other Social Organizations | 1 979.00 | 1 979.00 | | 1 979.00 |
UY Staff and related accounts | 890.00 | | | 890.00 |
VB VAT | 5 406.00 | | | 5 406.00 |
VC Group and associates | 412.00 | | | 412.00 |
VH Loans with a maturity of more than one year at origin | 4 024.00 | 4 024.00 | | 4 024.00 |
VM Income taxes | 812.00 | | | 812.00 |
VQ Other Taxes, Duties, and Similar Debts | 92.00 | 92.00 | | 92.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 755.00 | | | 2 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 275.00 | 10 275.00 | | 10 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 056.00 | 32 056.00 | | 32 056.00 |
