| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 370.00 | 994.00 | 1 376.00 | 2 370.00 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 3 445.00 | 994.00 | 2 451.00 | 3 445.00 |
BT Goods | 343 700.00 | | 343 700.00 | 343 700.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 585.00 | | 3 585.00 | 3 585.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 5 112.00 | | 5 112.00 | 5 112.00 |
CJ TOTAL (II) | 352 397.00 | | 352 397.00 | 352 397.00 |
CO Grand total (0 to V) | 355 842.00 | 994.00 | 354 848.00 | 355 842.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 134 859.00 | 134 857.00 | | 134 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 012.00 | 8 978.00 | | 11 012.00 |
DL TOTAL (I) | 178 871.00 | 176 835.00 | | 178 871.00 |
DU Loans and Debts from Credit Institutions (3) | 30 900.00 | | | 30 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 676.00 | 116 578.00 | | 130 676.00 |
DX Trade payables and related accounts | 7 821.00 | 10 509.00 | | 7 821.00 |
DY Tax and social security liabilities | 6 379.00 | 16 036.00 | | 6 379.00 |
EA Other liabilities | 200.00 | | | 200.00 |
EC TOTAL (IV) | 175 976.00 | 143 122.00 | | 175 976.00 |
EE Grand total (I to V) | 354 848.00 | 319 957.00 | | 354 848.00 |
EI Including equity loans | 130 676.00 | | | 130 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 726 361.00 | | 1 726 361.00 | 1 726 361.00 |
FJ Net sales | 1 726 361.00 | | 1 726 361.00 | 1 726 361.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 093.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 727 458.00 | |
FS Purchases of goods (including customs duties) | | | 1 683 995.00 | |
FT Inventory change (goods) | | | -54 400.00 | |
FW Other purchases and external expenses | | | 43 416.00 | |
FX Taxes, duties, and similar payments | | | 5 039.00 | |
FY Salaries and Wages | | | 25 720.00 | |
FZ Social Security Contributions | | | 9 372.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 451.00 | |
GE Other Expenses | | | 400.00 | |
GF Total Operating Expenses (II) | | | 1 713 991.00 | |
GG - OPERATING RESULT (I - II) | | | 13 466.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GR Interest and similar expenses | | | 102.00 | |
GU Total financial expenses (VI) | | | 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 239.00 | 667.00 | | 239.00 |
HH Total exceptional expenses (VIII) | 239.00 | 667.00 | | 239.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -239.00 | -667.00 | | -239.00 |
HK Income tax | 2 131.00 | 1 729.00 | | 2 131.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 727 476.00 | 2 102 102.00 | | 1 727 476.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 716 463.00 | 2 093 124.00 | | 1 716 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 012.00 | 8 978.00 | | 11 012.00 |
