| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 20 904.00 | 16 654.00 | 4 250.00 | 20 904.00 |
BJ TOTAL (I) | 20 904.00 | 16 654.00 | 4 250.00 | 20 904.00 |
BT Goods | 2 603.00 | | 2 603.00 | 2 603.00 |
BZ Other receivables | 4 625.00 | | 4 625.00 | 4 625.00 |
CF Cash and cash equivalents | 5 169.00 | | 5 169.00 | 5 169.00 |
CJ TOTAL (II) | 12 397.00 | | 12 397.00 | 12 397.00 |
CO Grand total (0 to V) | 33 302.00 | 16 654.00 | 16 647.00 | 33 302.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 330.00 | 113.00 | | 330.00 |
DH Retained earnings | 4 753.00 | 643.00 | | 4 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 559.00 | 4 327.00 | | 2 559.00 |
DL TOTAL (I) | 11 641.00 | 9 083.00 | | 11 641.00 |
DU Loans and Debts from Credit Institutions (3) | | 561.00 | | |
DX Trade payables and related accounts | 3 811.00 | 6 506.00 | | 3 811.00 |
DY Tax and social security liabilities | 1 195.00 | 1 355.00 | | 1 195.00 |
EC TOTAL (IV) | 5 006.00 | 8 422.00 | | 5 006.00 |
EE Grand total (I to V) | 16 647.00 | 17 505.00 | | 16 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 113 207.00 | | 113 207.00 | 113 207.00 |
FJ Net sales | 113 207.00 | | 113 207.00 | 113 207.00 |
FR Total operating income (I) | | | 113 207.00 | |
FS Purchases of goods (including customs duties) | | | 47 865.00 | |
FT Inventory change (goods) | | | -160.00 | |
FW Other purchases and external expenses | | | 33 224.00 | |
FX Taxes, duties, and similar payments | | | 424.00 | |
FY Salaries and Wages | | | 23 679.00 | |
FZ Social Security Contributions | | | 2 933.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 088.00 | |
GE Other Expenses | | | 144.00 | |
GF Total Operating Expenses (II) | | | 110 197.00 | |
GG - OPERATING RESULT (I - II) | | | 3 010.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 451.00 | 678.00 | | 451.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 207.00 | 108 942.00 | | 113 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 648.00 | 104 615.00 | | 110 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 559.00 | 4 327.00 | | 2 559.00 |
| |
| 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 | 3 811.00 | 3 811.00 | | 3 811.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 195.00 | 1 195.00 | | 1 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 625.00 | 4 625.00 | | 4 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 006.00 | 5 006.00 | | 5 006.00 |
