| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 230.00 | 548.00 | 2 682.00 | 3 230.00 |
BJ TOTAL (I) | 3 230.00 | 548.00 | 2 682.00 | 3 230.00 |
BT Goods | 64 034.00 | | 64 034.00 | 64 034.00 |
BX Customers and related accounts | 6 489.00 | | 6 489.00 | 6 489.00 |
BZ Other receivables | 31 445.00 | | 31 445.00 | 31 445.00 |
CF Cash and cash equivalents | 82 612.00 | | 82 612.00 | 82 612.00 |
CJ TOTAL (II) | 184 580.00 | | 184 580.00 | 184 580.00 |
CO Grand total (0 to V) | 187 810.00 | 548.00 | 187 262.00 | 187 810.00 |
| |
| 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 | 28 980.00 | | | 28 980.00 |
DH Retained earnings | 974.00 | | | 974.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 266.00 | 50 074.00 | | 60 266.00 |
DL TOTAL (I) | 91 320.00 | 51 074.00 | | 91 320.00 |
DX Trade payables and related accounts | 90 728.00 | 54 342.00 | | 90 728.00 |
DY Tax and social security liabilities | 5 214.00 | 23 523.00 | | 5 214.00 |
EC TOTAL (IV) | 95 942.00 | 77 865.00 | | 95 942.00 |
EE Grand total (I to V) | 187 262.00 | 128 939.00 | | 187 262.00 |
EG Accrued income and payables due within one year | 95 942.00 | 77 865.00 | | 95 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 541 510.00 | 1 008 896.00 | 1 550 407.00 | 541 510.00 |
FG Production sold - services | 45.00 | | 45.00 | 45.00 |
FJ Net sales | 541 555.00 | 1 008 896.00 | 1 550 452.00 | 541 555.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 217.00 | |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 1 558 707.00 | |
FS Purchases of goods (including customs duties) | | | 1 491 175.00 | |
FT Inventory change (goods) | | | -46 703.00 | |
FU Purchases of raw materials and other supplies | | | 29.00 | |
FW Other purchases and external expenses | | | 23 006.00 | |
FX Taxes, duties, and similar payments | | | 1 224.00 | |
FY Salaries and Wages | | | 8 093.00 | |
FZ Social Security Contributions | | | 3 813.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 521.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 1 481 163.00 | |
GG - OPERATING RESULT (I - II) | | | 77 544.00 | |
GL Other interest and similar income | | | 81.00 | |
GP Total financial income (V) | | | 81.00 | |
GR Interest and similar expenses | | | 935.00 | |
GU Total financial expenses (VI) | | | 935.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 690.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 217.00 | | | 8 217.00 |
HK Income tax | 16 424.00 | 12 228.00 | | 16 424.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 558 788.00 | 1 516 540.00 | | 1 558 788.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 498 522.00 | 1 466 466.00 | | 1 498 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 266.00 | 50 074.00 | | 60 266.00 |
| |
| 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 | 1 015.00 | | 2 215.00 | 1 015.00 |
I4 DECREASES Grand Total | | | 3 230.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 230.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 015.00 | | 2 215.00 | 1 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27.00 | 521.00 | | 27.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27.00 | 521.00 | | 27.00 |
| |
| 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 | 90 728.00 | 90 728.00 | | 90 728.00 |
8D Social Security and Other Social Organizations | 861.00 | 861.00 | | 861.00 |
8E Income Taxes | 3 932.00 | 3 932.00 | | 3 932.00 |
UX Other trade receivables | 6 489.00 | 6 489.00 | | 6 489.00 |
VB VAT | 27 369.00 | 27 369.00 | | 27 369.00 |
VQ Other Taxes, Duties, and Similar Debts | 192.00 | 192.00 | | 192.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 076.00 | 4 076.00 | | 4 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 934.00 | 37 934.00 | | 37 934.00 |
VW VAT | 229.00 | 229.00 | | 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 942.00 | 95 942.00 | | 95 942.00 |
