| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 41 916.00 | 4 267.00 | 37 649.00 | 41 916.00 |
040 Financial Assets | 1 789.00 | | 1 789.00 | 1 789.00 |
044 Total Fixed Assets | 43 705.00 | 4 267.00 | 39 438.00 | 43 705.00 |
060 Merchandise inventory | 10 634.00 | | 10 634.00 | 10 634.00 |
072 Receivables – Other | 6 815.00 | | 6 815.00 | 6 815.00 |
084 Cash | 23 888.00 | | 23 888.00 | 23 888.00 |
096 Total Current Assets + Prepaid Expenses | 41 337.00 | | 41 337.00 | 41 337.00 |
110 Total Assets | 85 042.00 | 4 267.00 | 80 775.00 | 85 042.00 |
120 Share or Individual Capital | | | 3 619.00 | |
136 Profit for the Year | | | 695.00 | |
142 Total Equity - Total I | | | 4 314.00 | |
156 Loans and similar debts | | | 37 748.00 | |
166 Suppliers and related accounts | | | 25 805.00 | |
172 Other debts | | | 12 908.00 | |
176 Total debts | | | 76 461.00 | |
180 Liabilities Total | | | 80 775.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
209 Sales of goods – Export | 68 165.00 | | | 68 165.00 |
210 Sales of goods - France | 89 969.00 | | | 89 969.00 |
232 Total operating income excluding VAT | 89 969.00 | | | 89 969.00 |
234 Purchases of goods (including customs duties) | 29 357.00 | | | 29 357.00 |
236 Inventory change (goods) | -2 868.00 | | | -2 868.00 |
242 Other external expenses | 48 228.00 | | | 48 228.00 |
243 (including business tax) | 1 056.00 | | | 1 056.00 |
244 Taxes, duties and similar payments | 1 056.00 | | | 1 056.00 |
250 Staff compensation | 11 981.00 | | | 11 981.00 |
252 Social security contributions | 7 062.00 | | | 7 062.00 |
254 Depreciation and amortization | 4 267.00 | | | 4 267.00 |
264 Total operating expenses | 99 083.00 | | | 99 083.00 |
270 Operating profit | -9 114.00 | | | -9 114.00 |
280 Financial income | 6 627.00 | | | 6 627.00 |
290 Exceptional income | 3 796.00 | | | 3 796.00 |
294 Financial expenses | 614.00 | | | 614.00 |
310 Profit or loss | 695.00 | | | 695.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
462 INCREASES Tangible Assets – Transportation Equipment | 39 000.00 | | | 39 000.00 |
490 Total Fixed Assets (Gross Value) | 4 705.00 | | | 4 705.00 |
492 Total Fixed Assets (Increases) | 39 000.00 | | | 39 000.00 |
494 Total Fixed Assets (Decreases) | 4 267.00 | | | 4 267.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 4 361.00 | | | 4 361.00 |
378 Amount of deductible VAT on goods and services | 11 176.00 | | | 11 176.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |