| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 941.00 | 241.00 | 700.00 | 941.00 |
BJ TOTAL (I) | 941.00 | 241.00 | 700.00 | 941.00 |
BZ Other receivables | 99 685.00 | | 99 685.00 | 99 685.00 |
CF Cash and cash equivalents | 4 640.00 | | 4 640.00 | 4 640.00 |
CJ TOTAL (II) | 104 326.00 | | 104 326.00 | 104 326.00 |
CO Grand total (0 to V) | 105 267.00 | 241.00 | 105 026.00 | 105 267.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 935.00 | | | 30 935.00 |
DL TOTAL (I) | 35 935.00 | | | 35 935.00 |
DX Trade payables and related accounts | 41 332.00 | | | 41 332.00 |
DY Tax and social security liabilities | 8 814.00 | | | 8 814.00 |
EA Other liabilities | 18 945.00 | | | 18 945.00 |
EC TOTAL (IV) | 69 091.00 | | | 69 091.00 |
EE Grand total (I to V) | 105 026.00 | | | 105 026.00 |
EG Accrued income and payables due within one year | 69 091.00 | | | 69 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 1 139 098.00 | 1 139 098.00 | |
FJ Net sales | | 1 139 098.00 | 1 139 098.00 | |
FR Total operating income (I) | | | 1 139 098.00 | |
FS Purchases of goods (including customs duties) | | | 1 013 629.00 | |
FW Other purchases and external expenses | | | 76 459.00 | |
FX Taxes, duties, and similar payments | | | 1 048.00 | |
FY Salaries and Wages | | | 9 951.00 | |
FZ Social Security Contributions | | | 1 487.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 241.00 | |
GF Total Operating Expenses (II) | | | 1 102 815.00 | |
GG - OPERATING RESULT (I - II) | | | 36 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 348.00 | | | 5 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 139 098.00 | | | 1 139 098.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 108 163.00 | | | 1 108 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 935.00 | | | 30 935.00 |
| |
| 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 | | | 941.00 | |
I4 DECREASES Grand Total | | | 941.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 941.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 941.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 241.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 241.00 | | |
| |
| 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 | 41 332.00 | 41 332.00 | | 41 332.00 |
8C Staff and Related Accounts | 1 542.00 | 1 542.00 | | 1 542.00 |
8D Social Security and Other Social Organizations | 2 185.00 | 2 185.00 | | 2 185.00 |
8E Income Taxes | 4 715.00 | 4 715.00 | | 4 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 945.00 | 18 945.00 | | 18 945.00 |
VB VAT | 99 685.00 | | | 99 685.00 |
VQ Other Taxes, Duties, and Similar Debts | 372.00 | 372.00 | | 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 685.00 | 99 685.00 | | 99 685.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 091.00 | 69 091.00 | | 69 091.00 |
