| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 33.00 | | 33.00 | 33.00 |
BX Customers and related accounts | 144 721.00 | | 144 721.00 | 144 721.00 |
BZ Other receivables | 229.00 | | 229.00 | 229.00 |
CF Cash and cash equivalents | 9 340.00 | | 9 340.00 | 9 340.00 |
CJ TOTAL (II) | 154 325.00 | | 154 325.00 | 154 325.00 |
CO Grand total (0 to V) | 154 325.00 | | 154 325.00 | 154 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 206.00 | | 1 500.00 |
DG Other reserves | 808.00 | | | 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 594.00 | 2 102.00 | | 1 594.00 |
DL TOTAL (I) | 18 903.00 | 17 308.00 | | 18 903.00 |
DU Loans and Debts from Credit Institutions (3) | 79.00 | 50.00 | | 79.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108.00 | 108.00 | | 108.00 |
DX Trade payables and related accounts | 134 065.00 | 179 022.00 | | 134 065.00 |
DY Tax and social security liabilities | 901.00 | 851.00 | | 901.00 |
EA Other liabilities | 267.00 | 41.00 | | 267.00 |
EC TOTAL (IV) | 135 422.00 | 180 073.00 | | 135 422.00 |
EE Grand total (I to V) | 154 325.00 | 197 382.00 | | 154 325.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 79.00 | 50.00 | | 79.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 296 614.00 | |
FJ Net sales | | | 296 614.00 | |
FQ Other income | | | 225.00 | |
FR Total operating income (I) | | | 296 839.00 | |
FW Other purchases and external expenses | | | 294 477.00 | |
FX Taxes, duties, and similar payments | | | 242.00 | |
GE Other Expenses | | | 37.00 | |
GF Total Operating Expenses (II) | | | 294 757.00 | |
GG - OPERATING RESULT (I - II) | | | 2 082.00 | |
GL Other interest and similar income | | | 131.00 | |
GP Total financial income (V) | | | 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 620.00 | 371.00 | | 620.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 971.00 | 380 983.00 | | 296 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 377.00 | 378 880.00 | | 295 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 594.00 | 2 102.00 | | 1 594.00 |
| |
| 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 | 134 066.00 | 134 066.00 | | 134 066.00 |
8E Income Taxes | 341.00 | 341.00 | | 341.00 |
8K Other liabilities (including liabilities related to repo transactions) | 267.00 | 267.00 | | 267.00 |
UX Other trade receivables | 144 722.00 | 144 722.00 | | 144 722.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VI Group and Associates | 108.00 | 108.00 | | 108.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 263.00 | 263.00 | | 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 144 985.00 | 144 985.00 | | 144 985.00 |
VW VAT | 560.00 | 560.00 | | 560.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 422.00 | 135 422.00 | | 135 422.00 |
