| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 152.00 | | 152.00 | 152.00 |
BT Goods | 92 100.00 | | 92 100.00 | 92 100.00 |
BV Advances and down payments on orders | 175.00 | | 175.00 | 175.00 |
BX Customers and related accounts | 14 200.00 | | 14 200.00 | 14 200.00 |
BZ Other receivables | 1 367.00 | | 1 367.00 | 1 367.00 |
CF Cash and cash equivalents | 47 056.00 | | 47 056.00 | 47 056.00 |
CH Prepaid expenses | 687.00 | | 687.00 | 687.00 |
CJ TOTAL (II) | 155 585.00 | | 155 585.00 | 155 585.00 |
CO Grand total (0 to V) | 155 736.00 | | 155 736.00 | 155 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DH Retained earnings | 27 265.00 | 3 834.00 | | 27 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 790.00 | 26 431.00 | | 29 790.00 |
DL TOTAL (I) | 90 055.00 | 60 265.00 | | 90 055.00 |
DU Loans and Debts from Credit Institutions (3) | 7 799.00 | 10 410.00 | | 7 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 023.00 | 998.00 | | 1 023.00 |
DX Trade payables and related accounts | 46 628.00 | 2 408.00 | | 46 628.00 |
DY Tax and social security liabilities | 10 231.00 | 18 225.00 | | 10 231.00 |
EC TOTAL (IV) | 65 682.00 | 32 041.00 | | 65 682.00 |
EE Grand total (I to V) | 155 736.00 | 92 306.00 | | 155 736.00 |
EG Accrued income and payables due within one year | 60 990.00 | 32 041.00 | | 60 990.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 60.00 | | | 60.00 |
EI Including equity loans | 1 023.00 | | | 1 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 633 004.00 | | 633 004.00 | 633 004.00 |
FJ Net sales | 633 004.00 | | 633 004.00 | 633 004.00 |
FR Total operating income (I) | | | 633 004.00 | |
FS Purchases of goods (including customs duties) | | | 517 087.00 | |
FT Inventory change (goods) | | | 33 017.00 | |
FW Other purchases and external expenses | | | 14 326.00 | |
FX Taxes, duties, and similar payments | | | 1 208.00 | |
FY Salaries and Wages | | | 23 568.00 | |
FZ Social Security Contributions | | | 10 561.00 | |
GF Total Operating Expenses (II) | | | 599 766.00 | |
GG - OPERATING RESULT (I - II) | | | 33 238.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 590.00 | |
GU Total financial expenses (VI) | | | 590.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 254.00 | | | 3 254.00 |
HD Total exceptional income (VII) | 3 254.00 | | | 3 254.00 |
HE Exceptional expenses on management operations | 752.00 | | | 752.00 |
HH Total exceptional expenses (VIII) | 752.00 | | | 752.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 501.00 | | | 2 501.00 |
HK Income tax | 5 361.00 | 4 665.00 | | 5 361.00 |
HL TOTAL REVENUE (I + III + V + VII) | 636 260.00 | 417 709.00 | | 636 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 606 470.00 | 391 278.00 | | 606 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 790.00 | 26 431.00 | | 29 790.00 |
| |
| 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 | 150.00 | | 2.00 | 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 152.00 | |
I4 DECREASES Grand Total | | | 152.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | 2.00 | 150.00 |
