| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 849.00 | 743.00 | 106.00 | 849.00 |
AT Other tangible assets | 2 875.00 | 2 875.00 | | 2 875.00 |
BJ TOTAL (I) | 3 724.00 | 3 618.00 | 106.00 | 3 724.00 |
BT Goods | 36 340.00 | | 36 340.00 | 36 340.00 |
BX Customers and related accounts | 6 890.00 | | 6 890.00 | 6 890.00 |
BZ Other receivables | 754.00 | | 754.00 | 754.00 |
CF Cash and cash equivalents | 12 689.00 | | 12 689.00 | 12 689.00 |
CH Prepaid expenses | 3 618.00 | | 3 618.00 | 3 618.00 |
CJ TOTAL (II) | 60 291.00 | | 60 291.00 | 60 291.00 |
CO Grand total (0 to V) | 64 016.00 | 3 618.00 | 60 397.00 | 64 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DH Retained earnings | 775.00 | | | 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 726.00 | | | 7 726.00 |
DL TOTAL (I) | 25 001.00 | | | 25 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 472.00 | | | 5 472.00 |
DX Trade payables and related accounts | 11 998.00 | | | 11 998.00 |
DY Tax and social security liabilities | 11 534.00 | | | 11 534.00 |
EA Other liabilities | 6 392.00 | | | 6 392.00 |
EC TOTAL (IV) | 35 396.00 | | | 35 396.00 |
EE Grand total (I to V) | 60 397.00 | | | 60 397.00 |
EG Accrued income and payables due within one year | 35 396.00 | | | 35 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 467 350.00 | | 467 350.00 | 467 350.00 |
FJ Net sales | 467 350.00 | | 467 350.00 | 467 350.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 058.00 | |
FQ Other income | | | 65.00 | |
FR Total operating income (I) | | | 471 473.00 | |
FS Purchases of goods (including customs duties) | | | 393 880.00 | |
FT Inventory change (goods) | | | -7 640.00 | |
FW Other purchases and external expenses | | | 40 236.00 | |
FX Taxes, duties, and similar payments | | | 8 436.00 | |
FY Salaries and Wages | | | 21 514.00 | |
FZ Social Security Contributions | | | 5 600.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 125.00 | |
GE Other Expenses | | | 811.00 | |
GF Total Operating Expenses (II) | | | 462 961.00 | |
GG - OPERATING RESULT (I - II) | | | 8 512.00 | |
GR Interest and similar expenses | | | 63.00 | |
GU Total financial expenses (VI) | | | 63.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -63.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 449.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 058.00 | | | 4 058.00 |
A2 TOTAL ASSETS | 4 271.00 | | | 4 271.00 |
HA Exceptional income from management transactions | 70.00 | | | 70.00 |
HD Total exceptional income (VII) | 70.00 | | | 70.00 |
HE Exceptional expenses on management operations | 794.00 | | | 794.00 |
HH Total exceptional expenses (VIII) | 794.00 | | | 794.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -723.00 | | | -723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 471 544.00 | | | 471 544.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 463 818.00 | | | 463 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 726.00 | | | 7 726.00 |
| |
| 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 | 3 724.00 | | | 3 724.00 |
I4 DECREASES Grand Total | | | 3 724.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 724.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 724.00 | | | 3 724.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 494.00 | 125.00 | | 3 494.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 494.00 | 125.00 | | 3 494.00 |
| |
| 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 | 11 998.00 | 11 998.00 | | 11 998.00 |
8C Staff and Related Accounts | 5 136.00 | 5 136.00 | | 5 136.00 |
8D Social Security and Other Social Organizations | 3 095.00 | 3 095.00 | | 3 095.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 392.00 | 6 392.00 | | 6 392.00 |
UX Other trade receivables | 6 890.00 | | | 6 890.00 |
VB VAT | 22.00 | | | 22.00 |
VI Group and Associates | 5 472.00 | 5 472.00 | | 5 472.00 |
VM Income taxes | 732.00 | | | 732.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 171.00 | 2 171.00 | | 2 171.00 |
VS Prepaid expenses | 3 618.00 | | | 3 618.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 262.00 | 11 262.00 | | 11 262.00 |
VW VAT | 1 132.00 | 1 132.00 | | 1 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 396.00 | 35 396.00 | | 35 396.00 |
| |
| 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 | 5 541.00 | | | 5 541.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 917.00 | | | 6 917.00 |
ST Other accounts | 22 779.00 | | | 22 779.00 |
XQ Rental, rental and co-ownership charges | 10 540.00 | | | 10 540.00 |
YW Business tax | 2 895.00 | | | 2 895.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 436.00 | | | 8 436.00 |
YY Amount of VAT collected | 16 222.00 | | | 16 222.00 |
YZ Total deductible VAT on goods and services | 1 163.00 | | | 1 163.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 236.00 | | | 40 236.00 |
