| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 44 947.00 | 44 947.00 | | 44 947.00 |
AT Other tangible assets | 38 357.00 | 27 687.00 | 10 670.00 | 38 357.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 120 963.00 | 72 634.00 | 48 329.00 | 120 963.00 |
BT Goods | 81 648.00 | | 81 648.00 | 81 648.00 |
BX Customers and related accounts | 95 738.00 | | 95 738.00 | 95 738.00 |
BZ Other receivables | 966.00 | | 966.00 | 966.00 |
CF Cash and cash equivalents | 23 858.00 | | 23 858.00 | 23 858.00 |
CJ TOTAL (II) | 202 210.00 | | 202 210.00 | 202 210.00 |
CO Grand total (0 to V) | 323 173.00 | 72 634.00 | 250 539.00 | 323 173.00 |
CU Other investments | 37 579.00 | | 37 579.00 | 37 579.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | | | 4 500.00 |
DE Statutory or contractual reserves | 39 463.00 | | | 39 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 407.00 | | | 1 407.00 |
DL TOTAL (I) | 90 370.00 | | | 90 370.00 |
DX Trade payables and related accounts | 139 350.00 | | | 139 350.00 |
DY Tax and social security liabilities | 20 819.00 | | | 20 819.00 |
EC TOTAL (IV) | 160 169.00 | | | 160 169.00 |
EE Grand total (I to V) | 250 539.00 | | | 250 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 000 840.00 | | 2 000 840.00 | 2 000 840.00 |
FJ Net sales | 2 000 840.00 | | 2 000 840.00 | 2 000 840.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 433.00 | |
FQ Other income | | | 1 722.00 | |
FR Total operating income (I) | | | 2 005 995.00 | |
FS Purchases of goods (including customs duties) | | | 1 764 865.00 | |
FT Inventory change (goods) | | | -7 143.00 | |
FU Purchases of raw materials and other supplies | | | 58 768.00 | |
FW Other purchases and external expenses | | | 56 062.00 | |
FX Taxes, duties, and similar payments | | | 9 424.00 | |
FY Salaries and Wages | | | 79 525.00 | |
FZ Social Security Contributions | | | 34 060.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 656.00 | |
GE Other Expenses | | | 462.00 | |
GF Total Operating Expenses (II) | | | 2 002 679.00 | |
GG - OPERATING RESULT (I - II) | | | 3 316.00 | |
GR Interest and similar expenses | | | 1 909.00 | |
GU Total financial expenses (VI) | | | 1 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 005 995.00 | | | 2 005 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 004 588.00 | | | 2 004 588.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 407.00 | | | 1 407.00 |
| |
| 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 | 117 657.00 | | 3 306.00 | 117 657.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 659.00 | |
I4 DECREASES Grand Total | | | 120 963.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 304.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 998.00 | | 3 306.00 | 79 998.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 659.00 | | | 37 659.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 978.00 | 6 656.00 | | 65 978.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 978.00 | 6 656.00 | | 65 978.00 |
| |
| 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 | 139 350.00 | 139 350.00 | | 139 350.00 |
8C Staff and Related Accounts | 2 898.00 | 2 898.00 | | 2 898.00 |
8D Social Security and Other Social Organizations | 9 260.00 | 9 260.00 | | 9 260.00 |
UT Other financial assets | 37 659.00 | | | 37 659.00 |
UX Other trade receivables | 95 738.00 | | | 95 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 397.00 | 95 738.00 | 37 659.00 | 133 397.00 |
VW VAT | 8 661.00 | 8 661.00 | | 8 661.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 169.00 | 160 169.00 | | 160 169.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 7 816.00 | | | 7 816.00 |
ST Other accounts | 36 271.00 | | | 36 271.00 |
XQ Rental, rental and co-ownership charges | 19 791.00 | | | 19 791.00 |
YW Business tax | 1 608.00 | | | 1 608.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 424.00 | | | 9 424.00 |
YY Amount of VAT collected | 113 293.00 | | | 113 293.00 |
YZ Total deductible VAT on goods and services | 45 644.00 | | | 45 644.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 56 062.00 | | | 56 062.00 |
