| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 556.00 | 8 556.00 | | 8 556.00 |
BJ TOTAL (I) | 8 556.00 | 8 556.00 | | 8 556.00 |
BT Goods | 31 545.00 | | 31 545.00 | 31 545.00 |
BX Customers and related accounts | 21 142.00 | | 21 142.00 | 21 142.00 |
BZ Other receivables | 10 813.00 | | 10 813.00 | 10 813.00 |
CF Cash and cash equivalents | 121 059.00 | | 121 059.00 | 121 059.00 |
CH Prepaid expenses | 294.00 | | 294.00 | 294.00 |
CJ TOTAL (II) | 184 853.00 | | 184 853.00 | 184 853.00 |
CO Grand total (0 to V) | 193 408.00 | 8 556.00 | 184 853.00 | 193 408.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 33 560.00 | 10 566.00 | | 33 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 751.00 | 22 994.00 | | 22 751.00 |
DL TOTAL (I) | 111 311.00 | 88 560.00 | | 111 311.00 |
DX Trade payables and related accounts | 67 248.00 | 65 080.00 | | 67 248.00 |
DY Tax and social security liabilities | 6 293.00 | 7 441.00 | | 6 293.00 |
EC TOTAL (IV) | 73 542.00 | 72 521.00 | | 73 542.00 |
EE Grand total (I to V) | 184 853.00 | 161 081.00 | | 184 853.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 295 902.00 | 543.00 | 296 444.00 | 295 902.00 |
FG Production sold - services | | | | |
FJ Net sales | 295 902.00 | 543.00 | 296 444.00 | 295 902.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 199.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 297 644.00 | |
FS Purchases of goods (including customs duties) | | | 226 810.00 | |
FT Inventory change (goods) | | | -7 008.00 | |
FW Other purchases and external expenses | | | 41 338.00 | |
FX Taxes, duties, and similar payments | | | 1 464.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 795.00 | |
GF Total Operating Expenses (II) | | | 263 399.00 | |
GG - OPERATING RESULT (I - II) | | | 34 245.00 | |
GR Interest and similar expenses | | | 118.00 | |
GU Total financial expenses (VI) | | | 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 376.00 | 11 497.00 | | 11 376.00 |
HL TOTAL REVENUE (I + III + V + VII) | 297 644.00 | 310 530.00 | | 297 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 274 893.00 | 287 535.00 | | 274 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 751.00 | 22 994.00 | | 22 751.00 |
| |
| 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 | 8 556.00 | | | 8 556.00 |
I4 DECREASES Grand Total | | | 8 556.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 556.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 556.00 | | | 8 556.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | | 8 556.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | | 8 556.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 716.00 | | 716.00 | 716.00 |
7B Total provisions for depreciation | 716.00 | | 716.00 | 716.00 |
7C Grand total | 716.00 | | 716.00 | 716.00 |
| |
| 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 | 67 248.00 | 67 248.00 | | 67 248.00 |
UX Other trade receivables | 21 142.00 | | | 21 142.00 |
VB VAT | 3 060.00 | | | 3 060.00 |
VM Income taxes | 120.00 | | | 120.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 464.00 | 1 464.00 | | 1 464.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 633.00 | | | 7 633.00 |
VS Prepaid expenses | 294.00 | | | 294.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 248.00 | 32 248.00 | | 32 248.00 |
VW VAT | 4 829.00 | 4 829.00 | | 4 829.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 542.00 | 73 542.00 | | 73 542.00 |
