| |
| 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 | 3 635.00 | 3 087.00 | 548.00 | 3 635.00 |
AT Other tangible assets | 1 420.00 | 1 014.00 | 406.00 | 1 420.00 |
BJ TOTAL (I) | 5 055.00 | 4 101.00 | 954.00 | 5 055.00 |
BT Goods | 63 500.00 | | 63 500.00 | 63 500.00 |
BX Customers and related accounts | 22 600.00 | | 22 600.00 | 22 600.00 |
BZ Other receivables | 131 537.00 | | 131 537.00 | 131 537.00 |
CF Cash and cash equivalents | 16 900.00 | | 16 900.00 | 16 900.00 |
CH Prepaid expenses | 84.00 | | 84.00 | 84.00 |
CJ TOTAL (II) | 234 621.00 | | 234 621.00 | 234 621.00 |
CO Grand total (0 to V) | 239 676.00 | 4 101.00 | 235 575.00 | 239 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DG Other reserves | 30 299.00 | 30 280.00 | | 30 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 307.00 | 19.00 | | 19 307.00 |
DL TOTAL (I) | 52 356.00 | 33 049.00 | | 52 356.00 |
DU Loans and Debts from Credit Institutions (3) | 27 205.00 | 5 131.00 | | 27 205.00 |
DV Miscellaneous Loans and Financial Debts (4) | 143 131.00 | 107 943.00 | | 143 131.00 |
DX Trade payables and related accounts | 6 079.00 | 4 594.00 | | 6 079.00 |
DY Tax and social security liabilities | 6 803.00 | 3 504.00 | | 6 803.00 |
EC TOTAL (IV) | 183 219.00 | 121 172.00 | | 183 219.00 |
EE Grand total (I to V) | 235 575.00 | 154 221.00 | | 235 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 132 877.00 | | 1 132 877.00 | 1 132 877.00 |
FG Production sold - services | 5 179.00 | | 5 179.00 | 5 179.00 |
FJ Net sales | 1 138 055.00 | | 1 138 055.00 | 1 138 055.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 138 058.00 | |
FS Purchases of goods (including customs duties) | | | 1 013 088.00 | |
FT Inventory change (goods) | | | -14 750.00 | |
FU Purchases of raw materials and other supplies | | | 16 120.00 | |
FW Other purchases and external expenses | | | 81 247.00 | |
FX Taxes, duties, and similar payments | | | 2 593.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 5 828.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 050.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 113 177.00 | |
GG - OPERATING RESULT (I - II) | | | 24 881.00 | |
GR Interest and similar expenses | | | 2 712.00 | |
GU Total financial expenses (VI) | | | 2 712.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 712.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 650.00 | | |
HD Total exceptional income (VII) | | 650.00 | | |
HE Exceptional expenses on management operations | 160.00 | 443.00 | | 160.00 |
HH Total exceptional expenses (VIII) | 160.00 | 443.00 | | 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -160.00 | 207.00 | | -160.00 |
HK Income tax | 2 702.00 | | | 2 702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 138 058.00 | 1 036 333.00 | | 1 138 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 118 751.00 | 1 036 314.00 | | 1 118 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 307.00 | 19.00 | | 19 307.00 |
| |
| 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 | 143 131.00 | 143 131.00 | | 143 131.00 |
8B Suppliers and Related Accounts | 6 079.00 | 6 079.00 | | 6 079.00 |
VG Loans with a maturity of up to one year at origin | 27 205.00 | 5 815.00 | 21 390.00 | 27 205.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 803.00 | 6 803.00 | | 6 803.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 221.00 | 154 221.00 | | 154 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 219.00 | 161 829.00 | 21 390.00 | 183 219.00 |
