| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 25 716.00 | | 25 716.00 | 25 716.00 |
CF Cash and cash equivalents | 10 935.00 | | 10 935.00 | 10 935.00 |
CH Prepaid expenses | 236.00 | | 236.00 | 236.00 |
CJ TOTAL (II) | 36 887.00 | | 36 887.00 | 36 887.00 |
CO Grand total (0 to V) | 36 887.00 | | 36 887.00 | 36 887.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 080.00 | 38 080.00 | | 38 080.00 |
DD Legal reserve (1) | 3 113.00 | 3 112.00 | | 3 113.00 |
DG Other reserves | 1 832.00 | 1 832.00 | | 1 832.00 |
DH Retained earnings | -8 180.00 | -7 627.00 | | -8 180.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 251.00 | -552.00 | | 1 251.00 |
DL TOTAL (I) | 36 096.00 | 34 844.00 | | 36 096.00 |
DU Loans and Debts from Credit Institutions (3) | 54.00 | 50.00 | | 54.00 |
DX Trade payables and related accounts | 600.00 | 660.00 | | 600.00 |
DY Tax and social security liabilities | 137.00 | | | 137.00 |
EC TOTAL (IV) | 791.00 | 710.00 | | 791.00 |
EE Grand total (I to V) | 36 887.00 | 35 554.00 | | 36 887.00 |
EG Accrued income and payables due within one year | | 710.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 50.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 655 117.00 | | 655 117.00 | 655 117.00 |
FG Production sold - services | 2 200.00 | | 2 200.00 | 2 200.00 |
FJ Net sales | 657 317.00 | | 657 317.00 | 657 317.00 |
FR Total operating income (I) | | | 657 317.00 | |
FS Purchases of goods (including customs duties) | | | 655 117.00 | |
FW Other purchases and external expenses | | | 858.00 | |
FX Taxes, duties, and similar payments | | | 274.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 656 257.00 | |
GG - OPERATING RESULT (I - II) | | | 1 060.00 | |
GK Income from other securities and fixed asset receivables | | | 398.00 | |
GP Total financial income (V) | | | 398.00 | |
GR Interest and similar expenses | | | 207.00 | |
GU Total financial expenses (VI) | | | 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 657 716.00 | 536.00 | | 657 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 656 465.00 | 1 088.00 | | 656 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 251.00 | -552.00 | | 1 251.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VB VAT | 854.00 | 854.00 | | 854.00 |
VC Group and associates | 24 862.00 | 24 862.00 | | 24 862.00 |
VG Loans with a maturity of up to one year at origin | 54.00 | 54.00 | | 54.00 |
VQ Other Taxes, Duties, and Similar Debts | 137.00 | 137.00 | | 137.00 |
VS Prepaid expenses | 236.00 | 236.00 | | 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 952.00 | 25 952.00 | | 25 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 791.00 | 791.00 | | 791.00 |
