| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 62 973.00 | | 62 973.00 | 62 973.00 |
BX Customers and related accounts | 4 139.00 | | 4 139.00 | 4 139.00 |
BZ Other receivables | 9 596.00 | | 9 596.00 | 9 596.00 |
CF Cash and cash equivalents | 61 220.00 | | 61 220.00 | 61 220.00 |
CH Prepaid expenses | 933.00 | | 933.00 | 933.00 |
CJ TOTAL (II) | 138 862.00 | | 138 862.00 | 138 862.00 |
CO Grand total (0 to V) | 138 862.00 | | 138 862.00 | 138 862.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 673.00 | | | 27 673.00 |
DL TOTAL (I) | 33 673.00 | | | 33 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 417.00 | | | 4 417.00 |
DX Trade payables and related accounts | 74 848.00 | | | 74 848.00 |
DY Tax and social security liabilities | 25 925.00 | | | 25 925.00 |
EC TOTAL (IV) | 105 189.00 | | | 105 189.00 |
EE Grand total (I to V) | 138 862.00 | | | 138 862.00 |
EG Accrued income and payables due within one year | 105 189.00 | | | 105 189.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 082 719.00 | |
FD Production sold - goods | | | 48 117.00 | |
FG Production sold - services | | | 1 745.00 | |
FJ Net sales | | | 1 132 581.00 | |
FQ Other income | | | 1 374.00 | |
FR Total operating income (I) | | | 1 133 955.00 | |
FS Purchases of goods (including customs duties) | | | 921 834.00 | |
FT Inventory change (goods) | | | -62 973.00 | |
FW Other purchases and external expenses | | | 123 515.00 | |
FX Taxes, duties, and similar payments | | | 2 781.00 | |
FY Salaries and Wages | | | 107 850.00 | |
FZ Social Security Contributions | | | 26 421.00 | |
GE Other Expenses | | | 196.00 | |
GF Total Operating Expenses (II) | | | 1 119 623.00 | |
GG - OPERATING RESULT (I - II) | | | 14 332.00 | |
GL Other interest and similar income | | | 45.00 | |
GP Total financial income (V) | | | 45.00 | |
GR Interest and similar expenses | | | 602.00 | |
GU Total financial expenses (VI) | | | 602.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18 000.00 | | | 18 000.00 |
HD Total exceptional income (VII) | 18 000.00 | | | 18 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 000.00 | | | 18 000.00 |
HK Income tax | 4 102.00 | | | 4 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 152 001.00 | | | 1 152 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 124 328.00 | | | 1 124 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 673.00 | | | 27 673.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 417.00 | 4 417.00 | | 4 417.00 |
8B Suppliers and Related Accounts | 74 848.00 | 74 848.00 | | 74 848.00 |
UX Other trade receivables | 4 139.00 | | | 4 139.00 |
VI Group and Associates | 105 189.00 | 105 189.00 | | 105 189.00 |
VP Miscellaneous | 9 596.00 | | | 9 596.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 925.00 | 25 925.00 | | 25 925.00 |
VS Prepaid expenses | 933.00 | | | 933.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 669.00 | 14 669.00 | | 14 669.00 |
