| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1 000.00 | | 1 000.00 | 1 000.00 |
AT Other tangible assets | 3 641.00 | 1 486.00 | 2 155.00 | 3 641.00 |
BJ TOTAL (I) | 3 641.00 | 1 486.00 | 2 155.00 | 3 641.00 |
BT Goods | 134 000.00 | | 134 000.00 | 134 000.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 4 027.00 | 4 027.00 | | 4 027.00 |
CF Cash and cash equivalents | 501.00 | | 501.00 | 501.00 |
CH Prepaid expenses | 502.00 | | 502.00 | 502.00 |
CJ TOTAL (II) | 139 030.00 | 4 027.00 | 135 003.00 | 139 030.00 |
CO Grand total (0 to V) | 143 671.00 | 5 513.00 | 138 158.00 | 143 671.00 |
CR Shares due in more than one year | 4 027.00 | | | 4 027.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 821.00 | 25 974.00 | | 8 821.00 |
DL TOTAL (I) | 9 821.00 | 26 974.00 | | 9 821.00 |
DU Loans and Debts from Credit Institutions (3) | 98.00 | 65.00 | | 98.00 |
DV Miscellaneous Loans and Financial Debts (4) | 123 816.00 | 344 477.00 | | 123 816.00 |
DX Trade payables and related accounts | 4 110.00 | 16 843.00 | | 4 110.00 |
DY Tax and social security liabilities | 304.00 | 552.00 | | 304.00 |
EA Other liabilities | 9.00 | | | 9.00 |
EC TOTAL (IV) | 128 337.00 | 361 937.00 | | 128 337.00 |
EE Grand total (I to V) | 138 158.00 | 388 912.00 | | 138 158.00 |
EG Accrued income and payables due within one year | 128 337.00 | 361 937.00 | | 128 337.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 98.00 | 65.00 | | 98.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 244 000.00 | | 244 000.00 | 244 000.00 |
FG Production sold - services | 1 315.00 | | 1 315.00 | 1 315.00 |
FJ Net sales | 245 315.00 | | 245 315.00 | 245 315.00 |
FR Total operating income (I) | | | 245 315.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 203 861.00 | |
FW Other purchases and external expenses | | | 26 818.00 | |
FX Taxes, duties, and similar payments | | | 2 744.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 364.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 027.00 | |
GF Total Operating Expenses (II) | | | 237 814.00 | |
GG - OPERATING RESULT (I - II) | | | 7 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 320.00 | | | 1 320.00 |
HD Total exceptional income (VII) | 1 320.00 | | | 1 320.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 320.00 | | | 1 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 635.00 | 185 462.00 | | 246 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 814.00 | 159 488.00 | | 237 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 821.00 | 25 974.00 | | 8 821.00 |
| |
| 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 | 3 641.00 | | | 3 641.00 |
I4 DECREASES Grand Total | | | 3 641.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 641.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 641.00 | | | 3 641.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 122.00 | 364.00 | | 1 122.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 122.00 | 364.00 | | 1 122.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 4 027.00 | | |
7B Total provisions for depreciation | | 4 027.00 | | |
7C Grand total | | 4 027.00 | | |
UE of which provisions and reversals: - Operating | | 4 027.00 | | |
| |
| 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 | 1 859.00 | 1 859.00 | | 1 859.00 |
8B Suppliers and Related Accounts | 4 110.00 | 4 110.00 | | 4 110.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9.00 | 9.00 | | 9.00 |
VA Doubtful or disputed receivables | 4 027.00 | | | 4 027.00 |
VG Loans with a maturity of up to one year at origin | 98.00 | 98.00 | | 98.00 |
VI Group and Associates | 121 957.00 | 121 957.00 | | 121 957.00 |
VQ Other Taxes, Duties, and Similar Debts | 304.00 | 304.00 | | 304.00 |
VS Prepaid expenses | 502.00 | | | 502.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 529.00 | 502.00 | 4 027.00 | 4 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 337.00 | 128 337.00 | | 128 337.00 |
