| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 639.00 | 13 704.00 | 7 935.00 | 21 639.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 22 239.00 | 13 704.00 | 8 535.00 | 22 239.00 |
BL Raw materials, supplies | 4 830.00 | | 4 830.00 | 4 830.00 |
BT Goods | 117 570.00 | | 117 570.00 | 117 570.00 |
BX Customers and related accounts | 211 007.00 | | 211 007.00 | 211 007.00 |
BZ Other receivables | 13 568.00 | | 13 568.00 | 13 568.00 |
CB Subscribed and called capital, not paid | 150 000.00 | | 150 000.00 | 150 000.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 496 975.00 | | 496 975.00 | 496 975.00 |
CO Grand total (0 to V) | 519 214.00 | 13 704.00 | 505 510.00 | 519 214.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 50 000.00 | | 200 000.00 |
DD Legal reserve (1) | 1 946.00 | 1 800.00 | | 1 946.00 |
DH Retained earnings | 3 403.00 | 620.00 | | 3 403.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 457.00 | 2 929.00 | | 2 457.00 |
DL TOTAL (I) | 207 806.00 | 55 349.00 | | 207 806.00 |
DU Loans and Debts from Credit Institutions (3) | 14 024.00 | 27 595.00 | | 14 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 387.00 | 7 136.00 | | 387.00 |
DX Trade payables and related accounts | 275 329.00 | 185 767.00 | | 275 329.00 |
DY Tax and social security liabilities | 5 517.00 | 4 137.00 | | 5 517.00 |
EA Other liabilities | 2 448.00 | | | 2 448.00 |
EC TOTAL (IV) | 297 705.00 | 224 635.00 | | 297 705.00 |
EE Grand total (I to V) | 505 510.00 | 279 983.00 | | 505 510.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 793 711.00 | | 2 793 711.00 | 2 793 711.00 |
FG Production sold - services | 20 106.00 | | 20 106.00 | 20 106.00 |
FJ Net sales | 2 813 817.00 | | 2 813 817.00 | 2 813 817.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 2 813 826.00 | |
FS Purchases of goods (including customs duties) | | | 2 649 611.00 | |
FT Inventory change (goods) | | | -27 395.00 | |
FU Purchases of raw materials and other supplies | | | 140.00 | |
FV Inventory change (raw materials and supplies) | | | -70.00 | |
FW Other purchases and external expenses | | | 179 549.00 | |
FX Taxes, duties, and similar payments | | | 705.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 7 024.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 2 809 575.00 | |
GG - OPERATING RESULT (I - II) | | | 4 250.00 | |
GR Interest and similar expenses | | | 1 359.00 | |
GU Total financial expenses (VI) | | | 1 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 434.00 | 517.00 | | 434.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 813 826.00 | 2 385 650.00 | | 2 813 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 811 368.00 | 2 382 721.00 | | 2 811 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 457.00 | 2 929.00 | | 2 457.00 |
| |
| 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 | 20 239.00 | | 2 000.00 | 20 239.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 22 239.00 | |
IO DECREASES Total including other intangible assets | | | 21 639.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 639.00 | | 2 000.00 | 19 639.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | | 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 680.00 | 7 024.00 | | 6 680.00 |
PE DEPRECIATION Total including other intangible assets | 6 680.00 | 7 024.00 | | 6 680.00 |
| |
| 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 | 275 329.00 | 275 329.00 | | 275 329.00 |
8D Social Security and Other Social Organizations | 29.00 | 29.00 | | 29.00 |
8E Income Taxes | 434.00 | 434.00 | | 434.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 448.00 | 2 448.00 | | 2 448.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
UX Other trade receivables | 211 007.00 | 211 007.00 | | 211 007.00 |
VB VAT | 13 568.00 | 13 568.00 | | 13 568.00 |
VC Group and associates | 150 000.00 | 150 000.00 | | 150 000.00 |
VG Loans with a maturity of up to one year at origin | 6 866.00 | 6 866.00 | | 6 866.00 |
VH Loans with a maturity of more than one year at origin | 7 158.00 | 7 158.00 | | 7 158.00 |
VI Group and Associates | 387.00 | 387.00 | | 387.00 |
VQ Other Taxes, Duties, and Similar Debts | 444.00 | 444.00 | | 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 375 175.00 | 374 575.00 | 660.00 | 375 175.00 |
VW VAT | 4 609.00 | 4 609.00 | | 4 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 297 705.00 | 297 705.00 | | 297 705.00 |
