| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 5 405.00 | | 5 405.00 | 5 405.00 |
BX Customers and related accounts | 561 200.00 | 85 090.00 | 476 110.00 | 561 200.00 |
BZ Other receivables | 36 193.00 | | 36 193.00 | 36 193.00 |
CF Cash and cash equivalents | 166 014.00 | | 166 014.00 | 166 014.00 |
CJ TOTAL (II) | 768 812.00 | 85 090.00 | 683 722.00 | 768 812.00 |
CO Grand total (0 to V) | 768 812.00 | 85 090.00 | 683 722.00 | 768 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 800.00 | 8 800.00 | | 8 800.00 |
DD Legal reserve (1) | 880.00 | 880.00 | | 880.00 |
DG Other reserves | 6 410.00 | | | 6 410.00 |
DH Retained earnings | | -3 900.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 455.00 | 10 310.00 | | 44 455.00 |
DL TOTAL (I) | 60 545.00 | 16 090.00 | | 60 545.00 |
DU Loans and Debts from Credit Institutions (3) | 91.00 | 70.00 | | 91.00 |
DV Miscellaneous Loans and Financial Debts (4) | 440 000.00 | 50 000.00 | | 440 000.00 |
DX Trade payables and related accounts | 183 087.00 | 174 639.00 | | 183 087.00 |
EC TOTAL (IV) | 623 178.00 | 224 709.00 | | 623 178.00 |
EE Grand total (I to V) | 683 722.00 | 240 799.00 | | 683 722.00 |
EG Accrued income and payables due within one year | 623 178.00 | 224 709.00 | | 623 178.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 91.00 | 70.00 | | 91.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 19 996.00 | 844 576.00 | 864 572.00 | 19 996.00 |
FJ Net sales | 19 996.00 | 844 576.00 | 864 572.00 | 19 996.00 |
FR Total operating income (I) | | | 864 572.00 | |
FS Purchases of goods (including customs duties) | | | 791 928.00 | |
FT Inventory change (goods) | | | 24 337.00 | |
FW Other purchases and external expenses | | | 3 305.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 819 730.00 | |
GG - OPERATING RESULT (I - II) | | | 44 842.00 | |
GR Interest and similar expenses | | | 388.00 | |
GU Total financial expenses (VI) | | | 388.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 864 572.00 | 186 903.00 | | 864 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 820 117.00 | 176 593.00 | | 820 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 455.00 | 10 310.00 | | 44 455.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 85 090.00 | | | 85 090.00 |
7B Total provisions for depreciation | 85 090.00 | | | 85 090.00 |
7C Grand total | 85 090.00 | | | 85 090.00 |
| |
| 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 | 183 087.00 | 183 087.00 | | 183 087.00 |
UX Other trade receivables | 473 867.00 | | | 473 867.00 |
VA Doubtful or disputed receivables | 87 333.00 | | | 87 333.00 |
VB VAT | 36 193.00 | | | 36 193.00 |
VG Loans with a maturity of up to one year at origin | 91.00 | 91.00 | | 91.00 |
VI Group and Associates | 440 000.00 | 440 000.00 | | 440 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 597 393.00 | 597 393.00 | | 597 393.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 623 178.00 | 623 178.00 | | 623 178.00 |
