| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 402 624.00 | 39 133.00 | 363 491.00 | 402 624.00 |
BZ Other receivables | 775.00 | | 775.00 | 775.00 |
CF Cash and cash equivalents | 77 272.00 | | 77 272.00 | 77 272.00 |
CJ TOTAL (II) | 480 671.00 | 39 133.00 | 441 538.00 | 480 671.00 |
CO Grand total (0 to V) | 480 671.00 | 39 133.00 | 441 538.00 | 480 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 251 739.00 | 296 144.00 | | 251 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 084.00 | -44 405.00 | | 6 084.00 |
DL TOTAL (I) | 268 823.00 | 262 739.00 | | 268 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 695.00 | 67 818.00 | | 127 695.00 |
DX Trade payables and related accounts | 2 161.00 | | | 2 161.00 |
DY Tax and social security liabilities | 42 859.00 | 41 935.00 | | 42 859.00 |
EC TOTAL (IV) | 172 715.00 | 109 753.00 | | 172 715.00 |
EE Grand total (I to V) | 441 538.00 | 372 492.00 | | 441 538.00 |
EI Including equity loans | 127 695.00 | | | 127 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 312 836.00 | | 4 312 836.00 | 4 312 836.00 |
FJ Net sales | 4 312 836.00 | | 4 312 836.00 | 4 312 836.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 4 312 904.00 | |
FS Purchases of goods (including customs duties) | | | 4 280 000.00 | |
FW Other purchases and external expenses | | | 24 298.00 | |
FX Taxes, duties, and similar payments | | | 1 037.00 | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 1 231.00 | |
GF Total Operating Expenses (II) | | | 4 306 567.00 | |
GG - OPERATING RESULT (I - II) | | | 6 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 253.00 | 13 003.00 | | 253.00 |
HH Total exceptional expenses (VIII) | 253.00 | 13 003.00 | | 253.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -253.00 | -13 003.00 | | -253.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 312 904.00 | 4 380 431.00 | | 4 312 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 306 820.00 | 4 424 836.00 | | 4 306 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 084.00 | -44 405.00 | | 6 084.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 37 902.00 | 1 231.00 | | 37 902.00 |
7B Total provisions for depreciation | 37 902.00 | 1 231.00 | | 37 902.00 |
7C Grand total | 37 902.00 | 1 231.00 | | 37 902.00 |
UE of which provisions and reversals: - Operating | | 1 231.00 | | |
| |
| 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 | 2 161.00 | 2 161.00 | | 2 161.00 |
UX Other trade receivables | 402 624.00 | | | 402 624.00 |
VB VAT | 775.00 | | | 775.00 |
VI Group and Associates | 127 695.00 | 127 695.00 | | 127 695.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 403 399.00 | 403 399.00 | | 403 399.00 |
VW VAT | 42 598.00 | 42 598.00 | | 42 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 715.00 | 172 715.00 | | 172 715.00 |
