| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 250 728.00 | | 250 728.00 | 250 728.00 |
BZ Other receivables | 144 388.00 | | 144 388.00 | 144 388.00 |
CF Cash and cash equivalents | 28 357.00 | | 28 357.00 | 28 357.00 |
CJ TOTAL (II) | 423 473.00 | | 423 473.00 | 423 473.00 |
CO Grand total (0 to V) | 423 473.00 | | 423 473.00 | 423 473.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -387 564.00 | -305 681.00 | | -387 564.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 071.00 | -81 882.00 | | 11 071.00 |
DL TOTAL (I) | -336 493.00 | -347 564.00 | | -336 493.00 |
DU Loans and Debts from Credit Institutions (3) | 117 703.00 | 112 677.00 | | 117 703.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 335.00 | 62 025.00 | | 63 335.00 |
DX Trade payables and related accounts | 565 987.00 | 636 869.00 | | 565 987.00 |
DY Tax and social security liabilities | 12 942.00 | 24 874.00 | | 12 942.00 |
EC TOTAL (IV) | 759 966.00 | 836 444.00 | | 759 966.00 |
EE Grand total (I to V) | 423 473.00 | 488 880.00 | | 423 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 999 105.00 | | 3 999 105.00 | 3 999 105.00 |
FJ Net sales | 3 999 105.00 | | 3 999 105.00 | 3 999 105.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 3 999 110.00 | |
FS Purchases of goods (including customs duties) | | | 3 305 399.00 | |
FW Other purchases and external expenses | | | 95 417.00 | |
FX Taxes, duties, and similar payments | | | 1 696.00 | |
GE Other Expenses | | | 586 456.00 | |
GF Total Operating Expenses (II) | | | 3 988 969.00 | |
GG - OPERATING RESULT (I - II) | | | 10 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 929.00 | |
GP Total financial income (V) | | | 929.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 000 040.00 | 3 670 633.00 | | 4 000 040.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 988 969.00 | 3 752 516.00 | | 3 988 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 071.00 | -81 882.00 | | 11 071.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 63 335.00 | 63 335.00 | | 63 335.00 |
8B Suppliers and Related Accounts | 565 986.00 | 565 986.00 | | 565 986.00 |
VG Loans with a maturity of up to one year at origin | 117 702.00 | 117 702.00 | | 117 702.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 942.00 | 12 942.00 | | 12 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 395 116.00 | 395 116.00 | | 395 116.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 759 966.00 | 759 966.00 | | 759 966.00 |
