| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 600.00 | | 600.00 |
AH Goodwill | 32 000.00 | | 32 000.00 | 32 000.00 |
BH Other financial assets | 2 500.00 | | 2 500.00 | 2 500.00 |
BJ TOTAL (I) | 35 100.00 | 600.00 | 34 500.00 | 35 100.00 |
BT Goods | 207 252.00 | | 207 252.00 | 207 252.00 |
BX Customers and related accounts | 3 706.00 | | 3 706.00 | 3 706.00 |
BZ Other receivables | 5 421.00 | | 5 421.00 | 5 421.00 |
CD Marketable securities | 320.00 | | 320.00 | 320.00 |
CF Cash and cash equivalents | 157.00 | | 157.00 | 157.00 |
CJ TOTAL (II) | 216 856.00 | | 216 856.00 | 216 856.00 |
CO Grand total (0 to V) | 251 956.00 | 600.00 | 251 356.00 | 251 956.00 |
| |
| 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 | -41 083.00 | | | -41 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 016.00 | -41 083.00 | | 62 016.00 |
DL TOTAL (I) | 30 932.00 | -31 083.00 | | 30 932.00 |
DU Loans and Debts from Credit Institutions (3) | 46 653.00 | 32 731.00 | | 46 653.00 |
DV Miscellaneous Loans and Financial Debts (4) | 464.00 | 614.00 | | 464.00 |
DX Trade payables and related accounts | 53 419.00 | 61 442.00 | | 53 419.00 |
DY Tax and social security liabilities | 34 994.00 | 22 202.00 | | 34 994.00 |
EA Other liabilities | 84 893.00 | 201 574.00 | | 84 893.00 |
EC TOTAL (IV) | 220 423.00 | 318 562.00 | | 220 423.00 |
EE Grand total (I to V) | 251 356.00 | 287 479.00 | | 251 356.00 |
EG Accrued income and payables due within one year | 220 423.00 | 318 562.00 | | 220 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 587 474.00 | | 587 474.00 | 587 474.00 |
FJ Net sales | 587 474.00 | | 587 474.00 | 587 474.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 587 481.00 | |
FS Purchases of goods (including customs duties) | | | 334 056.00 | |
FT Inventory change (goods) | | | 36 088.00 | |
FW Other purchases and external expenses | | | 69 477.00 | |
FX Taxes, duties, and similar payments | | | 1 107.00 | |
FY Salaries and Wages | | | 64 186.00 | |
FZ Social Security Contributions | | | 16 607.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 58.00 | |
GF Total Operating Expenses (II) | | | 521 580.00 | |
GG - OPERATING RESULT (I - II) | | | 65 901.00 | |
GR Interest and similar expenses | | | 1 393.00 | |
GU Total financial expenses (VI) | | | 1 393.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 492.00 | | | 2 492.00 |
HL TOTAL REVENUE (I + III + V + VII) | 587 481.00 | 283 636.00 | | 587 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 525 465.00 | 324 719.00 | | 525 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 016.00 | -41 083.00 | | 62 016.00 |
| |
| 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 | 53 419.00 | 53 419.00 | | 53 419.00 |
8C Staff and Related Accounts | 12 738.00 | 12 738.00 | | 12 738.00 |
8D Social Security and Other Social Organizations | 10 139.00 | 10 139.00 | | 10 139.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 893.00 | 84 893.00 | | 84 893.00 |
UT Other financial assets | 2 500.00 | 2 500.00 | | 2 500.00 |
UX Other trade receivables | 3 706.00 | | | 3 706.00 |
VB VAT | 3 164.00 | | | 3 164.00 |
VG Loans with a maturity of up to one year at origin | 46 653.00 | 46 653.00 | | 46 653.00 |
VI Group and Associates | 464.00 | 464.00 | | 464.00 |
VM Income taxes | 2 001.00 | | | 2 001.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 256.00 | | | 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 627.00 | 11 627.00 | | 11 627.00 |
VW VAT | 12 117.00 | 12 117.00 | | 12 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 220 423.00 | 220 423.00 | | 220 423.00 |
