| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
BT Goods | 73 225.00 | | 73 225.00 | 73 225.00 |
BX Customers and related accounts | 6 364.00 | | 6 364.00 | 6 364.00 |
BZ Other receivables | 20 077.00 | | 20 077.00 | 20 077.00 |
CF Cash and cash equivalents | 123 766.00 | | 123 766.00 | 123 766.00 |
CH Prepaid expenses | 3 080.00 | | 3 080.00 | 3 080.00 |
CJ TOTAL (II) | 226 511.00 | | 226 511.00 | 226 511.00 |
CO Grand total (0 to V) | 241 511.00 | | 241 511.00 | 241 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 485.00 | | | 74 485.00 |
DL TOTAL (I) | 81 985.00 | | | 81 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 509.00 | | | 1 509.00 |
DX Trade payables and related accounts | 105 947.00 | | | 105 947.00 |
DY Tax and social security liabilities | 52 039.00 | | | 52 039.00 |
EA Other liabilities | 31.00 | | | 31.00 |
EC TOTAL (IV) | 159 526.00 | | | 159 526.00 |
EE Grand total (I to V) | 241 511.00 | | | 241 511.00 |
EG Accrued income and payables due within one year | 159 526.00 | | | 159 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 681 293.00 | | 1 681 293.00 | 1 681 293.00 |
FD Production sold - goods | 39 536.00 | | 39 536.00 | 39 536.00 |
FG Production sold - services | 18.00 | | 18.00 | 18.00 |
FJ Net sales | 1 720 848.00 | | 1 720 848.00 | 1 720 848.00 |
FQ Other income | | | 12 720.00 | |
FR Total operating income (I) | | | 1 733 568.00 | |
FS Purchases of goods (including customs duties) | | | 1 343 650.00 | |
FT Inventory change (goods) | | | -73 225.00 | |
FW Other purchases and external expenses | | | 206 974.00 | |
FX Taxes, duties, and similar payments | | | 7 088.00 | |
FY Salaries and Wages | | | 129 945.00 | |
FZ Social Security Contributions | | | 30 207.00 | |
GE Other Expenses | | | 457.00 | |
GF Total Operating Expenses (II) | | | 1 645 095.00 | |
GG - OPERATING RESULT (I - II) | | | 88 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 716.00 | | | 9 716.00 |
HD Total exceptional income (VII) | 9 716.00 | | | 9 716.00 |
HE Exceptional expenses on management operations | 789.00 | | | 789.00 |
HH Total exceptional expenses (VIII) | 789.00 | | | 789.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 927.00 | | | 8 927.00 |
HK Income tax | 22 915.00 | | | 22 915.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 743 284.00 | | | 1 743 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 668 799.00 | | | 1 668 799.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 485.00 | | | 74 485.00 |
| |
| 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 | | | 15 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 509.00 | 1 509.00 | | 1 509.00 |
8B Suppliers and Related Accounts | 105 947.00 | 105 947.00 | | 105 947.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31.00 | 31.00 | | 31.00 |
UT Other financial assets | 15 000.00 | | | 15 000.00 |
UX Other trade receivables | 6 364.00 | | | 6 364.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 077.00 | | | 20 077.00 |
VS Prepaid expenses | 3 080.00 | | | 3 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 520.00 | 29 520.00 | 15 000.00 | 44 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 526.00 | 159 526.00 | | 159 526.00 |
