| |
| 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 | 1 180.00 | 592.00 | 588.00 | 1 180.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 180.00 | 592.00 | 588.00 | 1 180.00 |
BT Goods | 4 775.00 | | 4 775.00 | 4 775.00 |
BX Customers and related accounts | 2 032.00 | | 2 032.00 | 2 032.00 |
BZ Other receivables | 3 951.00 | | 3 951.00 | 3 951.00 |
CF Cash and cash equivalents | 21 017.00 | | 21 017.00 | 21 017.00 |
CJ TOTAL (II) | 31 775.00 | | 31 775.00 | 31 775.00 |
CO Grand total (0 to V) | 32 955.00 | 592.00 | 32 363.00 | 32 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 3 106.00 | | | 3 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 627.00 | 3 206.00 | | 11 627.00 |
DL TOTAL (I) | 15 833.00 | 4 206.00 | | 15 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 302.00 | 4 928.00 | | 6 302.00 |
DX Trade payables and related accounts | 7 819.00 | 9 509.00 | | 7 819.00 |
DY Tax and social security liabilities | 2 408.00 | 576.00 | | 2 408.00 |
EC TOTAL (IV) | 16 529.00 | 15 013.00 | | 16 529.00 |
EE Grand total (I to V) | 32 363.00 | 19 219.00 | | 32 363.00 |
EG Accrued income and payables due within one year | 16 529.00 | 15 013.00 | | 16 529.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 120 197.00 | | 120 197.00 | 120 197.00 |
FG Production sold - services | 88.00 | | 88.00 | 88.00 |
FJ Net sales | 120 285.00 | | 120 285.00 | 120 285.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 397.00 | |
FR Total operating income (I) | | | 120 682.00 | |
FS Purchases of goods (including customs duties) | | | 89 016.00 | |
FT Inventory change (goods) | | | 1 813.00 | |
FW Other purchases and external expenses | | | 15 269.00 | |
FX Taxes, duties, and similar payments | | | 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 393.00 | |
GE Other Expenses | | | 101.00 | |
GF Total Operating Expenses (II) | | | 107 003.00 | |
GG - OPERATING RESULT (I - II) | | | 13 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 052.00 | 566.00 | | 2 052.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 682.00 | 111 404.00 | | 120 682.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 055.00 | 108 198.00 | | 109 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 627.00 | 3 206.00 | | 11 627.00 |
| |
| 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 | 1 500.00 | | | 1 500.00 |
I3 DECREASES Total Financial Fixed Assets | | 320.00 | | |
I4 DECREASES Grand Total | | 320.00 | 1 180.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 180.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 180.00 | | | 1 180.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 320.00 | | | 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 199.00 | 393.00 | | 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 199.00 | 393.00 | | 199.00 |
| |
| 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 | 7 819.00 | 7 819.00 | | 7 819.00 |
8E Income Taxes | 2 052.00 | 2 052.00 | | 2 052.00 |
UX Other trade receivables | 2 032.00 | 2 032.00 | | 2 032.00 |
VB VAT | 3 951.00 | 3 951.00 | | 3 951.00 |
VI Group and Associates | 6 302.00 | 6 302.00 | | 6 302.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 983.00 | 5 983.00 | | 5 983.00 |
VW VAT | 356.00 | 356.00 | | 356.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 529.00 | 16 529.00 | | 16 529.00 |
