| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 3 385.00 | 3 385.00 | | 3 385.00 |
BJ TOTAL (I) | 3 385.00 | 3 385.00 | | 3 385.00 |
BP Services in progress | 1 880.00 | | 1 880.00 | 1 880.00 |
BX Customers and related accounts | 318 183.00 | | 318 183.00 | 318 183.00 |
BZ Other receivables | 490 776.00 | | 490 776.00 | 490 776.00 |
CJ TOTAL (II) | 810 839.00 | | 810 839.00 | 810 839.00 |
CO Grand total (0 to V) | 814 224.00 | 3 385.00 | 810 839.00 | 814 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 352 219.00 | 344 113.00 | | 352 219.00 |
DH Retained earnings | | 657.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 240.00 | 7 449.00 | | 8 240.00 |
DL TOTAL (I) | 404 459.00 | 396 219.00 | | 404 459.00 |
DO TOTAL (II) | 1.00 | | | 1.00 |
DX Trade payables and related accounts | 368 320.00 | 278 491.00 | | 368 320.00 |
DY Tax and social security liabilities | 37 216.00 | | | 37 216.00 |
EA Other liabilities | 845.00 | | | 845.00 |
EC TOTAL (IV) | 406 381.00 | 278 491.00 | | 406 381.00 |
EE Grand total (I to V) | 810 839.00 | 674 710.00 | | 810 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 043 082.00 | |
FJ Net sales | | | 1 043 082.00 | |
FM Inventory production | | | 1 880.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 044 963.00 | |
FV Inventory change (raw materials and supplies) | | | 34 072.00 | |
FW Other purchases and external expenses | | | 999 324.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 033 396.00 | |
GG - OPERATING RESULT (I - II) | | | 11 568.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 328.00 | | | 3 328.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 044 964.00 | 469 284.00 | | 1 044 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 036 724.00 | 461 835.00 | | 1 036 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 240.00 | 7 449.00 | | 8 240.00 |
| |
| 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 | 3 385.00 | | | 3 385.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 385.00 | |
I4 DECREASES Grand Total | | | 3 385.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 385.00 | | | 3 385.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 33 850.00 | | | 33 850.00 |
7B Total provisions for depreciation | 3 385.00 | | | 3 385.00 |
7C Grand total | 3 385.00 | | | 3 385.00 |
| |
| 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 | 368 320.00 | 368 320.00 | | 368 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 845.00 | 845.00 | | 845.00 |
UP Loans | 3 385.00 | 3 385.00 | | 3 385.00 |
UX Other trade receivables | 316 183.00 | | | 316 183.00 |
VB VAT | 99 519.00 | | | 99 519.00 |
VC Group and associates | 393 958.00 | | | 393 958.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 815 045.00 | 815 045.00 | | 815 045.00 |
VW VAT | 39 917.00 | 39 917.00 | | 39 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 409 082.00 | 409 082.00 | | 409 082.00 |
