| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 621.00 | 2 621.00 | | 2 621.00 |
BJ TOTAL (I) | 2 621.00 | 2 621.00 | | 2 621.00 |
BT Goods | 24 641.00 | | 24 641.00 | 24 641.00 |
BX Customers and related accounts | 77 428.00 | | 77 428.00 | 77 428.00 |
BZ Other receivables | 9 838.00 | | 9 838.00 | 9 838.00 |
CF Cash and cash equivalents | 23 784.00 | | 23 784.00 | 23 784.00 |
CH Prepaid expenses | 1 334.00 | | 1 334.00 | 1 334.00 |
CJ TOTAL (II) | 137 025.00 | | 137 025.00 | 137 025.00 |
CO Grand total (0 to V) | 139 646.00 | 2 621.00 | 137 025.00 | 139 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 25 038.00 | 21 601.00 | | 25 038.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 246.00 | 3 437.00 | | 2 246.00 |
DL TOTAL (I) | 44 053.00 | 41 808.00 | | 44 053.00 |
DV Miscellaneous Loans and Financial Debts (4) | 403.00 | 189.00 | | 403.00 |
DW Advances and down payments received on current orders | 25 280.00 | 5 203.00 | | 25 280.00 |
DX Trade payables and related accounts | 36 970.00 | 30 627.00 | | 36 970.00 |
DY Tax and social security liabilities | 30 061.00 | 30 059.00 | | 30 061.00 |
EA Other liabilities | 257.00 | 2 368.00 | | 257.00 |
EC TOTAL (IV) | 92 972.00 | 68 445.00 | | 92 972.00 |
EE Grand total (I to V) | 137 025.00 | 110 252.00 | | 137 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 420 961.00 | |
FD Production sold - goods | | | | |
FJ Net sales | | | 420 961.00 | |
FQ Other income | | | 2 052.00 | |
FR Total operating income (I) | | | 423 014.00 | |
FS Purchases of goods (including customs duties) | | | 285 532.00 | |
FT Inventory change (goods) | | | -3 364.00 | |
FU Purchases of raw materials and other supplies | | | 160.00 | |
FW Other purchases and external expenses | | | 51 587.00 | |
FX Taxes, duties, and similar payments | | | 1 774.00 | |
FY Salaries and Wages | | | 58 920.00 | |
FZ Social Security Contributions | | | 23 645.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2 448.00 | |
GF Total Operating Expenses (II) | | | 420 701.00 | |
GG - OPERATING RESULT (I - II) | | | 2 313.00 | |
GP Total financial income (V) | | | 23.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 105.00 | | | 105.00 |
HH Total exceptional expenses (VIII) | 195.00 | 424.00 | | 195.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -424.00 | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 423 142.00 | 367 329.00 | | 423 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 420 896.00 | 363 892.00 | | 420 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 246.00 | 3 437.00 | | 2 246.00 |
| |
| 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 | 2 621.00 | | | 2 621.00 |
I4 DECREASES Grand Total | | | 2 621.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 621.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 621.00 | | | 2 621.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 621.00 | | | 2 621.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 621.00 | | | 2 621.00 |
| |
| 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 | 36 970.00 | 36 970.00 | | 36 970.00 |
UX Other trade receivables | 77 428.00 | 77 428.00 | | 77 428.00 |
VP Miscellaneous | 9 839.00 | 9 839.00 | | 9 839.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 062.00 | 30 062.00 | | 30 062.00 |
VS Prepaid expenses | 1 334.00 | 1 334.00 | | 1 334.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 601.00 | 88 601.00 | | 88 601.00 |
