| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 500.00 | 288.00 | 4 213.00 | 4 500.00 |
BJ TOTAL (I) | 4 500.00 | 288.00 | 4 213.00 | 4 500.00 |
BT Goods | 63 375.00 | | 63 375.00 | 63 375.00 |
BX Customers and related accounts | 15 883.00 | | 15 883.00 | 15 883.00 |
BZ Other receivables | 875.00 | | 875.00 | 875.00 |
CF Cash and cash equivalents | 40 061.00 | | 40 061.00 | 40 061.00 |
CH Prepaid expenses | 998.00 | | 998.00 | 998.00 |
CJ TOTAL (II) | 121 192.00 | | 121 192.00 | 121 192.00 |
CO Grand total (0 to V) | 125 692.00 | 288.00 | 125 405.00 | 125 692.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 829.00 | | | 15 829.00 |
DL TOTAL (I) | 35 829.00 | | | 35 829.00 |
DU Loans and Debts from Credit Institutions (3) | 23.00 | | | 23.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 000.00 | | | 72 000.00 |
DX Trade payables and related accounts | 7 029.00 | | | 7 029.00 |
DY Tax and social security liabilities | 10 100.00 | | | 10 100.00 |
EA Other liabilities | 424.00 | | | 424.00 |
EC TOTAL (IV) | 89 576.00 | | | 89 576.00 |
EE Grand total (I to V) | 125 405.00 | | | 125 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 069.00 | | 63 069.00 | 63 069.00 |
FJ Net sales | 63 069.00 | | 63 069.00 | 63 069.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 091.00 | |
FR Total operating income (I) | | | 65 160.00 | |
FS Purchases of goods (including customs duties) | | | 63 375.00 | |
FT Inventory change (goods) | | | -63 375.00 | |
FW Other purchases and external expenses | | | 27 843.00 | |
FX Taxes, duties, and similar payments | | | 1 424.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 4 984.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 288.00 | |
GF Total Operating Expenses (II) | | | 46 538.00 | |
GG - OPERATING RESULT (I - II) | | | 18 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 622.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 793.00 | | | 2 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 160.00 | | | 65 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 331.00 | | | 49 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 829.00 | | | 15 829.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 288.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 288.00 | | |
| |
| 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 | 72 000.00 | 72 000.00 | | 72 000.00 |
8B Suppliers and Related Accounts | 7 029.00 | 7 029.00 | | 7 029.00 |
8D Social Security and Other Social Organizations | 10 100.00 | 10 100.00 | | 10 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 424.00 | 424.00 | | 424.00 |
VG Loans with a maturity of up to one year at origin | 23.00 | 23.00 | | 23.00 |
VS Prepaid expenses | 17 757.00 | 17 757.00 | | 17 757.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 757.00 | 17 757.00 | | 17 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 576.00 | 89 576.00 | | 89 576.00 |
