| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AP Buildings | 117 491.00 | 97 860.00 | 19 631.00 | 117 491.00 |
BJ TOTAL (I) | 122 491.00 | 97 860.00 | 24 631.00 | 122 491.00 |
BT Goods | 30 416.00 | | 30 416.00 | 30 416.00 |
BX Customers and related accounts | 44 192.00 | | 44 192.00 | 44 192.00 |
BZ Other receivables | 19 673.00 | | 19 673.00 | 19 673.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 94 281.00 | | 94 281.00 | 94 281.00 |
CO Grand total (0 to V) | 216 772.00 | 97 860.00 | 118 912.00 | 216 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 1 030.00 | 6 800.00 | | 1 030.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 830.00 | -5 770.00 | | -3 830.00 |
DL TOTAL (I) | 2 701.00 | 6 530.00 | | 2 701.00 |
DU Loans and Debts from Credit Institutions (3) | 1 930.00 | | | 1 930.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 139.00 | 101 951.00 | | 65 139.00 |
DX Trade payables and related accounts | 23 111.00 | 55 144.00 | | 23 111.00 |
DY Tax and social security liabilities | 26 032.00 | 19 471.00 | | 26 032.00 |
EA Other liabilities | | 567.00 | | |
EC TOTAL (IV) | 116 211.00 | 177 134.00 | | 116 211.00 |
EE Grand total (I to V) | 118 912.00 | 183 664.00 | | 118 912.00 |
EG Accrued income and payables due within one year | 116 211.00 | 177 134.00 | | 116 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 386 530.00 | | 1 386 530.00 | 1 386 530.00 |
FG Production sold - services | 31 216.00 | | 31 216.00 | 31 216.00 |
FJ Net sales | 1 417 746.00 | | 1 417 746.00 | 1 417 746.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 110.00 | |
FR Total operating income (I) | | | 1 417 855.00 | |
FS Purchases of goods (including customs duties) | | | 1 304 904.00 | |
FT Inventory change (goods) | | | -1 670.00 | |
FU Purchases of raw materials and other supplies | | | 247.00 | |
FW Other purchases and external expenses | | | 21 865.00 | |
FX Taxes, duties, and similar payments | | | 2 541.00 | |
FY Salaries and Wages | | | 58 744.00 | |
FZ Social Security Contributions | | | 18 620.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 750.00 | |
GE Other Expenses | | | 614.00 | |
GF Total Operating Expenses (II) | | | 1 417 614.00 | |
GG - OPERATING RESULT (I - II) | | | 241.00 | |
GR Interest and similar expenses | | | 928.00 | |
GU Total financial expenses (VI) | | | 928.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -928.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -687.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 412.00 | | |
HD Total exceptional income (VII) | | 412.00 | | |
HE Exceptional expenses on management operations | 3 143.00 | 7 363.00 | | 3 143.00 |
HH Total exceptional expenses (VIII) | 3 143.00 | 7 363.00 | | 3 143.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 143.00 | -6 950.00 | | -3 143.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 417 855.00 | 1 441 551.00 | | 1 417 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 421 685.00 | 1 447 321.00 | | 1 421 685.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 830.00 | -5 770.00 | | -3 830.00 |
