| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 160.00 | 25 160.00 | | 25 160.00 |
BH Other financial assets | 5 500.00 | | 5 500.00 | 5 500.00 |
BJ TOTAL (I) | 30 660.00 | 25 160.00 | 5 500.00 | 30 660.00 |
BT Goods | 27 400.00 | | 27 400.00 | 27 400.00 |
BX Customers and related accounts | 44 353.00 | | 44 353.00 | 44 353.00 |
BZ Other receivables | 1 386.00 | | 1 386.00 | 1 386.00 |
CF Cash and cash equivalents | 85 083.00 | | 85 083.00 | 85 083.00 |
CH Prepaid expenses | 881.00 | | 881.00 | 881.00 |
CJ TOTAL (II) | 159 103.00 | | 159 103.00 | 159 103.00 |
CO Grand total (0 to V) | 189 764.00 | 25 160.00 | 164 603.00 | 189 764.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 298.00 | | | 298.00 |
DG Other reserves | 140.00 | | | 140.00 |
DH Retained earnings | 92 069.00 | | | 92 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 833.00 | | | 11 833.00 |
DL TOTAL (I) | 111 962.00 | | | 111 962.00 |
DQ Provisions for Expenses | 6 000.00 | | | 6 000.00 |
DR TOTAL (IV) | 6 000.00 | | | 6 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 962.00 | | | 22 962.00 |
DX Trade payables and related accounts | 21 409.00 | | | 21 409.00 |
DY Tax and social security liabilities | 2 253.00 | | | 2 253.00 |
EA Other liabilities | 17.00 | | | 17.00 |
EC TOTAL (IV) | 46 641.00 | | | 46 641.00 |
EE Grand total (I to V) | 164 603.00 | | | 164 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 257 278.00 | | 257 278.00 | 257 278.00 |
FG Production sold - services | 50 500.00 | | 50 500.00 | 50 500.00 |
FJ Net sales | 307 778.00 | | 307 778.00 | 307 778.00 |
FM Inventory production | | | 2 092.00 | |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 309 930.00 | |
FS Purchases of goods (including customs duties) | | | 176 686.00 | |
FW Other purchases and external expenses | | | 72 810.00 | |
FX Taxes, duties, and similar payments | | | 2 760.00 | |
FY Salaries and Wages | | | 44 400.00 | |
GF Total Operating Expenses (II) | | | 296 656.00 | |
GG - OPERATING RESULT (I - II) | | | 13 274.00 | |
GR Interest and similar expenses | | | 1 441.00 | |
GU Total financial expenses (VI) | | | 1 441.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 309 930.00 | | | 309 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 298 097.00 | | | 298 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 833.00 | | | 11 833.00 |
| |
| 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 | 30 660.00 | | | 30 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 500.00 | |
I4 DECREASES Grand Total | | | 30 660.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 160.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 160.00 | | | 25 160.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 500.00 | | | 5 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 160.00 | | | 25 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 160.00 | | | 25 160.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 8 000.00 | | | 8 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 5 500.00 | | | 5 500.00 |
VA Doubtful or disputed receivables | 771.00 | | | 771.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 386.00 | | | 1 386.00 |
VS Prepaid expenses | 881.00 | | | 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 120.00 | 562 620.00 | 5 500.00 | 62 120.00 |
| |
| 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 | 48.00 | | | 48.00 |
ST Other accounts | 48 270.00 | | | 48 270.00 |
XQ Rental, rental and co-ownership charges | 22 370.00 | | | 22 370.00 |
YU External personnel | 2 170.00 | | | 2 170.00 |
YW Business tax | 2 712.00 | | | 2 712.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 760.00 | | | 2 760.00 |
YY Amount of VAT collected | 60 522.00 | | | 60 522.00 |
YZ Total deductible VAT on goods and services | 46 616.00 | | | 46 616.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 72 810.00 | | | 72 810.00 |
