| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 50 010.00 | | 50 010.00 | 50 010.00 |
BZ Other receivables | 46 075.00 | | 46 075.00 | 46 075.00 |
CF Cash and cash equivalents | 16 477.00 | | 16 477.00 | 16 477.00 |
CJ TOTAL (II) | 112 562.00 | | 112 562.00 | 112 562.00 |
CO Grand total (0 to V) | 112 562.00 | | 112 562.00 | 112 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 7 482.00 | 6 305.00 | | 7 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 906.00 | 1 178.00 | | 906.00 |
DL TOTAL (I) | 19 389.00 | 18 482.00 | | 19 389.00 |
DX Trade payables and related accounts | 57 553.00 | 10 927.00 | | 57 553.00 |
DY Tax and social security liabilities | 35 621.00 | 106 098.00 | | 35 621.00 |
EC TOTAL (IV) | 93 174.00 | 117 025.00 | | 93 174.00 |
EE Grand total (I to V) | 112 562.00 | 135 507.00 | | 112 562.00 |
EG Accrued income and payables due within one year | 93 174.00 | 117 025.00 | | 93 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 626 911.00 | | 2 626 911.00 | 2 626 911.00 |
FG Production sold - services | 42 618.00 | 15 000.00 | 57 618.00 | 42 618.00 |
FJ Net sales | 2 669 529.00 | 15 000.00 | 2 684 529.00 | 2 669 529.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 211.00 | |
FR Total operating income (I) | | | 2 685 740.00 | |
FS Purchases of goods (including customs duties) | | | 2 626 911.00 | |
FW Other purchases and external expenses | | | 56 307.00 | |
FX Taxes, duties, and similar payments | | | 1 262.00 | |
GF Total Operating Expenses (II) | | | 2 684 480.00 | |
GG - OPERATING RESULT (I - II) | | | 1 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 353.00 | 589.00 | | 353.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 685 740.00 | 5 016 113.00 | | 2 685 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 684 833.00 | 5 014 936.00 | | 2 684 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 906.00 | 1 178.00 | | 906.00 |
| |
| 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 | 57 553.00 | 57 553.00 | | 57 553.00 |
8E Income Taxes | 353.00 | 353.00 | | 353.00 |
UX Other trade receivables | 50 010.00 | 50 010.00 | | 50 010.00 |
VN Other taxes, similar payments | 46 075.00 | 46 075.00 | | 46 075.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 085.00 | 96 085.00 | | 96 085.00 |
VW VAT | 35 010.00 | 35 010.00 | | 35 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 174.00 | 93 174.00 | | 93 174.00 |
