| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 8 767.00 | 1 233.00 | 10 000.00 |
BD Other fixed assets | 34.00 | | 34.00 | 34.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 20 484.00 | 8 767.00 | 11 717.00 | 20 484.00 |
BT Goods | 202 949.00 | | 202 949.00 | 202 949.00 |
BX Customers and related accounts | 45 537.00 | | 45 537.00 | 45 537.00 |
BZ Other receivables | 7 369.00 | | 7 369.00 | 7 369.00 |
CF Cash and cash equivalents | 1 558.00 | | 1 558.00 | 1 558.00 |
CJ TOTAL (II) | 257 414.00 | | 257 414.00 | 257 414.00 |
CO Grand total (0 to V) | 277 898.00 | 8 767.00 | 269 131.00 | 277 898.00 |
| |
| 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 |
DH Retained earnings | -93 404.00 | -98 551.00 | | -93 404.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 354.00 | 5 147.00 | | 1 354.00 |
DL TOTAL (I) | -82 050.00 | -83 404.00 | | -82 050.00 |
DU Loans and Debts from Credit Institutions (3) | 8 431.00 | 1 938.00 | | 8 431.00 |
DV Miscellaneous Loans and Financial Debts (4) | 214 003.00 | 187 003.00 | | 214 003.00 |
DX Trade payables and related accounts | 109 829.00 | 83 388.00 | | 109 829.00 |
DY Tax and social security liabilities | 18 450.00 | 20 600.00 | | 18 450.00 |
EA Other liabilities | 468.00 | 495.00 | | 468.00 |
EC TOTAL (IV) | 351 181.00 | 293 423.00 | | 351 181.00 |
EE Grand total (I to V) | 269 131.00 | 210 020.00 | | 269 131.00 |
EG Accrued income and payables due within one year | 351 181.00 | 293 423.00 | | 351 181.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 431.00 | 1 938.00 | | 8 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 329 337.00 | | 329 337.00 | 329 337.00 |
FG Production sold - services | 656.00 | | 656.00 | 656.00 |
FJ Net sales | 329 993.00 | | 329 993.00 | 329 993.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 329 993.00 | |
FS Purchases of goods (including customs duties) | | | 229 868.00 | |
FT Inventory change (goods) | | | -42 119.00 | |
FW Other purchases and external expenses | | | 48 071.00 | |
FX Taxes, duties, and similar payments | | | 914.00 | |
FY Salaries and Wages | | | 64 397.00 | |
FZ Social Security Contributions | | | 23 758.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 000.00 | |
GE Other Expenses | | | 47.00 | |
GF Total Operating Expenses (II) | | | 326 935.00 | |
GG - OPERATING RESULT (I - II) | | | 3 058.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 694.00 | |
GU Total financial expenses (VI) | | | 1 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 17.00 | 387.00 | | 17.00 |
HD Total exceptional income (VII) | 17.00 | 387.00 | | 17.00 |
HE Exceptional expenses on management operations | 27.00 | 551.00 | | 27.00 |
HH Total exceptional expenses (VIII) | 27.00 | 551.00 | | 27.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | -164.00 | | -10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 330 010.00 | 343 228.00 | | 330 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 328 656.00 | 338 081.00 | | 328 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 354.00 | 5 147.00 | | 1 354.00 |
HP References: Equipment leasing | 3 402.00 | 3 402.00 | | 3 402.00 |
| |
| 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 | 20 484.00 | | | 20 484.00 |
I3 DECREASES Total Financial Fixed Assets | | | 484.00 | |
I4 DECREASES Grand Total | | | 20 484.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 000.00 | | | 10 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 484.00 | | | 484.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 767.00 | 2 000.00 | | 6 767.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 767.00 | 2 000.00 | | 6 767.00 |
| |
| 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 | 109 829.00 | 109 829.00 | | 109 829.00 |
8C Staff and Related Accounts | 7 634.00 | 7 634.00 | | 7 634.00 |
8D Social Security and Other Social Organizations | 9 396.00 | 9 396.00 | | 9 396.00 |
8K Other liabilities (including liabilities related to repo transactions) | 468.00 | 468.00 | | 468.00 |
UT Other financial assets | 450.00 | | | 450.00 |
UX Other trade receivables | 45 537.00 | | | 45 537.00 |
UZ Social Security, other social security organizations | 507.00 | | | 507.00 |
VB VAT | 2 399.00 | | | 2 399.00 |
VG Loans with a maturity of up to one year at origin | 8 431.00 | 8 431.00 | | 8 431.00 |
VI Group and Associates | 214 003.00 | 214 003.00 | | 214 003.00 |
VM Income taxes | 4 463.00 | | | 4 463.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 134.00 | 1 134.00 | | 1 134.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 357.00 | 52 907.00 | 450.00 | 53 357.00 |
VW VAT | 286.00 | 286.00 | | 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 351 181.00 | 351 181.00 | | 351 181.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | -413.00 | 771.00 | | -413.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 939.00 | 1 840.00 | | 3 939.00 |
ST Other accounts | 26 025.00 | 25 941.00 | | 26 025.00 |
XQ Rental, rental and co-ownership charges | 18 107.00 | 16 437.00 | | 18 107.00 |
YW Business tax | 1 327.00 | 1 343.00 | | 1 327.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 914.00 | 2 114.00 | | 914.00 |
YY Amount of VAT collected | 65 966.00 | 68 219.00 | | 65 966.00 |
YZ Total deductible VAT on goods and services | 48 447.00 | 49 571.00 | | 48 447.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 071.00 | 44 218.00 | | 48 071.00 |
